[DXN] QoQ Annualized Quarter Result on 29-Feb-2004 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 12.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 173,220 168,264 164,492 104,274 89,114 71,020 58,708 105.31%
PBT 29,132 30,082 29,952 19,048 17,986 14,682 13,472 66.98%
Tax -5,865 -6,026 -6,188 -2,843 -3,552 -2,648 -1,676 129.97%
NP 23,266 24,056 23,764 16,205 14,434 12,034 11,796 57.07%
-
NP to SH 23,266 24,056 23,764 16,205 14,434 12,034 11,796 57.07%
-
Tax Rate 20.13% 20.03% 20.66% 14.93% 19.75% 18.04% 12.44% -
Total Cost 149,953 144,208 140,728 88,069 74,680 58,986 46,912 116.53%
-
Net Worth 95,277 91,003 86,589 61,445 53,107 39,521 3,892,604 -91.51%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 32 - - 37 6,703 - - -
Div Payout % 0.14% - - 0.23% 46.44% - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 95,277 91,003 86,589 61,445 53,107 39,521 3,892,604 -91.51%
NOSH 240,358 240,560 240,526 185,411 167,585 132,533 37,519 243.77%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 13.43% 14.30% 14.45% 15.54% 16.20% 16.94% 20.09% -
ROE 24.42% 26.43% 27.44% 26.37% 27.18% 30.45% 0.30% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 72.07 69.95 68.39 56.24 53.18 53.59 156.48 -40.27%
EPS 9.68 10.00 9.88 8.74 8.61 9.08 31.44 -54.30%
DPS 0.01 0.00 0.00 0.02 4.00 0.00 0.00 -
NAPS 0.3964 0.3783 0.36 0.3314 0.3169 0.2982 103.75 -97.53%
Adjusted Per Share Value based on latest NOSH - 149,832
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 3.47 3.38 3.30 2.09 1.79 1.42 1.18 104.85%
EPS 0.47 0.48 0.48 0.33 0.29 0.24 0.24 56.33%
DPS 0.00 0.00 0.00 0.00 0.13 0.00 0.00 -
NAPS 0.0191 0.0183 0.0174 0.0123 0.0107 0.0079 0.7809 -91.51%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 - - -
Price 0.98 0.87 0.84 1.00 0.94 0.00 0.00 -
P/RPS 1.36 1.24 1.23 1.78 1.77 0.00 0.00 -
P/EPS 10.12 8.70 8.50 11.44 10.91 0.00 0.00 -
EY 9.88 11.49 11.76 8.74 9.16 0.00 0.00 -
DY 0.01 0.00 0.00 0.02 4.26 0.00 0.00 -
P/NAPS 2.47 2.30 2.33 3.02 2.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 25/02/05 26/10/04 20/07/04 21/04/04 13/01/04 25/09/03 25/09/03 -
Price 0.89 0.89 0.88 0.89 0.96 0.00 0.00 -
P/RPS 1.23 1.27 1.29 1.58 1.81 0.00 0.00 -
P/EPS 9.19 8.90 8.91 10.18 11.15 0.00 0.00 -
EY 10.88 11.24 11.23 9.82 8.97 0.00 0.00 -
DY 0.01 0.00 0.00 0.02 4.17 0.00 0.00 -
P/NAPS 2.25 2.35 2.44 2.69 3.03 0.00 0.00 -

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