[DXN] YoY TTM Result on 31-Aug-2008 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 1.2%
YoY- -24.97%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 261,137 272,734 269,102 267,373 209,863 184,633 184,176 5.98%
PBT 54,547 47,218 30,209 29,927 28,190 25,897 28,942 11.13%
Tax -14,357 -10,486 -4,977 -11,505 -3,637 -7,577 -5,801 16.29%
NP 40,190 36,732 25,232 18,422 24,553 18,320 23,141 9.63%
-
NP to SH 39,560 36,551 25,232 18,425 24,556 18,320 23,141 9.34%
-
Tax Rate 26.32% 22.21% 16.48% 38.44% 12.90% 29.26% 20.04% -
Total Cost 220,947 236,002 243,870 248,951 185,310 166,313 161,035 5.41%
-
Net Worth 224,486 209,299 187,164 168,840 151,351 131,776 121,564 10.75%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 23,197 14,778 6,953 - 5,896 5,956 48 180.00%
Div Payout % 58.64% 40.43% 27.56% - 24.01% 32.52% 0.21% -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 224,486 209,299 187,164 168,840 151,351 131,776 121,564 10.75%
NOSH 225,320 227,153 230,300 233,108 231,000 237,307 240,864 -1.10%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 15.39% 13.47% 9.38% 6.89% 11.70% 9.92% 12.56% -
ROE 17.62% 17.46% 13.48% 10.91% 16.22% 13.90% 19.04% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 115.90 120.07 116.85 114.70 90.85 77.80 76.46 7.17%
EPS 17.56 16.09 10.96 7.90 10.63 7.72 9.61 10.56%
DPS 10.25 6.50 3.00 0.00 2.55 2.50 0.02 182.75%
NAPS 0.9963 0.9214 0.8127 0.7243 0.6552 0.5553 0.5047 11.99%
Adjusted Per Share Value based on latest NOSH - 233,108
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 5.24 5.47 5.40 5.36 4.21 3.70 3.69 6.01%
EPS 0.79 0.73 0.51 0.37 0.49 0.37 0.46 9.42%
DPS 0.47 0.30 0.14 0.00 0.12 0.12 0.00 -
NAPS 0.045 0.042 0.0375 0.0339 0.0304 0.0264 0.0244 10.73%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 31/08/05 -
Price 1.40 0.86 0.55 0.38 0.62 0.58 0.70 -
P/RPS 1.21 0.72 0.47 0.33 0.68 0.75 0.92 4.67%
P/EPS 7.97 5.34 5.02 4.81 5.83 7.51 7.29 1.49%
EY 12.54 18.71 19.92 20.80 17.15 13.31 13.72 -1.48%
DY 7.32 7.56 5.45 0.00 4.12 4.31 0.03 149.87%
P/NAPS 1.41 0.93 0.68 0.52 0.95 1.04 1.39 0.23%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 18/10/11 18/10/10 27/10/09 29/10/08 29/10/07 20/10/06 24/10/05 -
Price 1.72 1.36 0.63 0.28 0.58 0.55 0.65 -
P/RPS 1.48 1.13 0.54 0.24 0.64 0.71 0.85 9.67%
P/EPS 9.80 8.45 5.75 3.54 5.46 7.12 6.77 6.35%
EY 10.21 11.83 17.39 28.23 18.33 14.04 14.78 -5.97%
DY 5.96 4.78 4.76 0.00 4.40 4.55 0.03 141.46%
P/NAPS 1.73 1.48 0.78 0.39 0.89 0.99 1.29 5.01%

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