[DXN] YoY TTM Result on 30-Nov-2009 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 17.47%
YoY- 60.54%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 1,737,576 1,535,170 274,975 260,673 283,034 213,178 192,749 13.79%
PBT 474,443 444,162 50,379 38,202 27,040 28,393 27,007 18.35%
Tax -174,626 -148,898 -10,514 -8,561 -8,577 -3,756 -8,579 19.37%
NP 299,817 295,264 39,865 29,641 18,463 24,637 18,428 17.81%
-
NP to SH 287,143 289,389 39,529 29,641 18,463 24,643 18,428 17.51%
-
Tax Rate 36.81% 33.52% 20.87% 22.41% 31.72% 13.23% 31.77% -
Total Cost 1,437,759 1,239,906 235,110 231,032 264,571 188,541 174,321 13.20%
-
Net Worth 1,295,967 0 216,997 193,202 171,123 157,085 137,859 14.07%
Dividend
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 129,605 9,897 19,311 9,235 - 2,918 5,949 19.85%
Div Payout % 45.14% 3.42% 48.85% 31.16% - 11.84% 32.28% -
Equity
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 1,295,967 0 216,997 193,202 171,123 157,085 137,859 14.07%
NOSH 4,985,000 4,840,215 227,150 228,236 232,600 233,030 238,263 19.57%
Ratio Analysis
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 17.25% 19.23% 14.50% 11.37% 6.52% 11.56% 9.56% -
ROE 22.16% 0.00% 18.22% 15.34% 10.79% 15.69% 13.37% -
Per Share
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 34.86 31.72 121.05 114.21 121.68 91.48 80.90 -4.82%
EPS 5.76 5.98 17.40 12.99 7.94 10.58 7.73 -1.71%
DPS 2.60 0.20 8.50 4.05 0.00 1.25 2.50 0.23%
NAPS 0.26 0.00 0.9553 0.8465 0.7357 0.6741 0.5786 -4.59%
Adjusted Per Share Value based on latest NOSH - 228,236
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 34.86 30.80 5.52 5.23 5.68 4.28 3.87 13.79%
EPS 5.76 5.81 0.79 0.59 0.37 0.49 0.37 17.51%
DPS 2.60 0.20 0.39 0.19 0.00 0.06 0.12 19.81%
NAPS 0.26 0.00 0.0435 0.0388 0.0343 0.0315 0.0277 14.06%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/23 27/12/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.65 1.72 1.25 0.57 0.35 0.52 0.56 -
P/RPS 1.86 5.42 1.03 0.50 0.29 0.57 0.69 6.00%
P/EPS 11.28 28.77 7.18 4.39 4.41 4.92 7.24 2.64%
EY 8.86 3.48 13.92 22.78 22.68 20.34 13.81 -2.57%
DY 4.00 0.12 6.80 7.10 0.00 2.40 4.46 -0.63%
P/NAPS 2.50 0.00 1.31 0.67 0.48 0.77 0.97 5.72%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 24/01/24 - 18/01/11 26/01/10 22/01/09 29/01/08 22/01/07 -
Price 0.665 0.00 1.50 0.68 0.28 0.50 0.65 -
P/RPS 1.91 0.00 1.24 0.60 0.23 0.55 0.80 5.24%
P/EPS 11.54 0.00 8.62 5.24 3.53 4.73 8.40 1.88%
EY 8.66 0.00 11.60 19.10 28.35 21.15 11.90 -1.85%
DY 3.91 0.00 5.67 5.95 0.00 2.50 3.85 0.09%
P/NAPS 2.56 0.00 1.57 0.80 0.38 0.74 1.12 4.97%

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