[DXN] YoY TTM Result on 28-Feb-2011 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 4.24%
YoY- 45.03%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 1,803,214 1,600,814 535,910 279,342 259,939 276,722 230,253 13.71%
PBT 479,007 455,515 140,383 54,263 36,726 27,601 29,704 18.96%
Tax -155,041 -166,188 -48,591 -12,668 -8,316 -6,285 -10,392 18.38%
NP 323,966 289,327 91,792 41,595 28,410 21,316 19,312 19.25%
-
NP to SH 310,994 275,396 96,681 41,204 28,410 21,316 19,320 18.95%
-
Tax Rate 32.37% 36.48% 34.61% 23.35% 22.64% 22.77% 34.99% -
Total Cost 1,479,248 1,311,487 444,118 237,747 231,529 255,406 210,941 12.93%
-
Net Worth 1,345,452 50,560 803,686 215,242 195,883 178,410 159,757 14.23%
Dividend
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 179,436 - 26,280 22,143 8,026 2,910 - -
Div Payout % 57.70% - 27.18% 53.74% 28.25% 13.65% - -
Equity
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 1,345,452 50,560 803,686 215,242 195,883 178,410 159,757 14.23%
NOSH 4,985,000 240,764 238,482 226,666 226,769 232,820 233,666 21.06%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 17.97% 18.07% 17.13% 14.89% 10.93% 7.70% 8.39% -
ROE 23.11% 544.69% 12.03% 19.14% 14.50% 11.95% 12.09% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 36.19 664.89 224.72 123.24 114.63 118.86 98.54 -6.06%
EPS 6.24 114.38 40.54 18.18 12.53 9.16 8.27 -1.74%
DPS 3.60 0.00 11.02 9.75 3.54 1.25 0.00 -
NAPS 0.27 0.21 3.37 0.9496 0.8638 0.7663 0.6837 -5.63%
Adjusted Per Share Value based on latest NOSH - 226,666
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 36.17 32.11 10.75 5.60 5.21 5.55 4.62 13.71%
EPS 6.24 5.52 1.94 0.83 0.57 0.43 0.39 18.90%
DPS 3.60 0.00 0.53 0.44 0.16 0.06 0.00 -
NAPS 0.2699 0.0101 0.1612 0.0432 0.0393 0.0358 0.032 14.24%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 29/02/24 27/12/11 27/12/11 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.63 1.72 1.72 1.37 0.67 0.31 0.44 -
P/RPS 1.74 0.26 0.77 1.11 0.58 0.26 0.45 8.81%
P/EPS 10.09 1.50 4.24 7.54 5.35 3.39 5.32 4.07%
EY 9.91 66.50 23.57 13.27 18.70 29.53 18.79 -3.91%
DY 5.71 0.00 6.41 7.12 5.28 4.03 0.00 -
P/NAPS 2.33 8.19 0.51 1.44 0.78 0.40 0.64 8.40%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 23/04/24 - - 28/04/11 29/04/10 29/04/09 29/04/08 -
Price 0.62 0.00 0.00 1.30 0.63 0.32 0.52 -
P/RPS 1.71 0.00 0.00 1.05 0.55 0.27 0.53 7.59%
P/EPS 9.93 0.00 0.00 7.15 5.03 3.50 6.29 2.89%
EY 10.07 0.00 0.00 13.98 19.89 28.61 15.90 -2.81%
DY 5.81 0.00 0.00 7.50 5.62 3.91 0.00 -
P/NAPS 2.30 0.00 0.00 1.37 0.73 0.42 0.76 7.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment