[DXN] QoQ Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
13-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 19.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 168,264 164,492 104,274 89,114 71,020 58,708 0 -
PBT 30,082 29,952 19,048 17,986 14,682 13,472 0 -
Tax -6,026 -6,188 -2,843 -3,552 -2,648 -1,676 0 -
NP 24,056 23,764 16,205 14,434 12,034 11,796 0 -
-
NP to SH 24,056 23,764 16,205 14,434 12,034 11,796 0 -
-
Tax Rate 20.03% 20.66% 14.93% 19.75% 18.04% 12.44% - -
Total Cost 144,208 140,728 88,069 74,680 58,986 46,912 0 -
-
Net Worth 91,003 86,589 61,445 53,107 39,521 3,892,604 0 -
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - 37 6,703 - - - -
Div Payout % - - 0.23% 46.44% - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 91,003 86,589 61,445 53,107 39,521 3,892,604 0 -
NOSH 240,560 240,526 185,411 167,585 132,533 37,519 0 -
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 14.30% 14.45% 15.54% 16.20% 16.94% 20.09% 0.00% -
ROE 26.43% 27.44% 26.37% 27.18% 30.45% 0.30% 0.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 69.95 68.39 56.24 53.18 53.59 156.48 0.00 -
EPS 10.00 9.88 8.74 8.61 9.08 31.44 0.00 -
DPS 0.00 0.00 0.02 4.00 0.00 0.00 0.00 -
NAPS 0.3783 0.36 0.3314 0.3169 0.2982 103.75 95.4533 -97.45%
Adjusted Per Share Value based on latest NOSH - 149,844
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 3.38 3.30 2.09 1.79 1.42 1.18 0.00 -
EPS 0.48 0.48 0.33 0.29 0.24 0.24 0.00 -
DPS 0.00 0.00 0.00 0.13 0.00 0.00 0.00 -
NAPS 0.0183 0.0174 0.0123 0.0107 0.0079 0.7809 95.4533 -99.65%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 28/11/03 - - - -
Price 0.87 0.84 1.00 0.94 0.00 0.00 0.00 -
P/RPS 1.24 1.23 1.78 1.77 0.00 0.00 0.00 -
P/EPS 8.70 8.50 11.44 10.91 0.00 0.00 0.00 -
EY 11.49 11.76 8.74 9.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.02 4.26 0.00 0.00 0.00 -
P/NAPS 2.30 2.33 3.02 2.97 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 26/10/04 20/07/04 21/04/04 13/01/04 25/09/03 25/09/03 - -
Price 0.89 0.88 0.89 0.96 0.00 0.00 0.00 -
P/RPS 1.27 1.29 1.58 1.81 0.00 0.00 0.00 -
P/EPS 8.90 8.91 10.18 11.15 0.00 0.00 0.00 -
EY 11.24 11.23 9.82 8.97 0.00 0.00 0.00 -
DY 0.00 0.00 0.02 4.17 0.00 0.00 0.00 -
P/NAPS 2.35 2.44 2.69 3.03 0.00 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