[DXN] QoQ Annualized Quarter Result on 30-Nov-2006 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- -3.72%
YoY- -16.13%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 215,926 208,712 199,459 199,406 195,528 198,540 180,615 12.60%
PBT 29,022 27,972 28,185 28,398 29,072 26,864 27,449 3.77%
Tax -6,626 -7,188 -4,234 -8,772 -8,686 -8,304 -6,370 2.65%
NP 22,396 20,784 23,951 19,626 20,386 18,560 21,079 4.11%
-
NP to SH 22,406 20,788 23,951 19,626 20,386 18,560 21,079 4.14%
-
Tax Rate 22.83% 25.70% 15.02% 30.89% 29.88% 30.91% 23.21% -
Total Cost 193,530 187,928 175,508 179,780 175,142 179,980 159,536 13.70%
-
Net Worth 151,344 145,401 143,169 137,592 131,938 128,730 126,798 12.48%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - 5,916 3,963 - - 5,992 -
Div Payout % - - 24.70% 20.19% - - 28.43% -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 151,344 145,401 143,169 137,592 131,938 128,730 126,798 12.48%
NOSH 230,989 229,955 236,643 237,802 237,599 237,948 239,695 -2.42%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 10.37% 9.96% 12.01% 9.84% 10.43% 9.35% 11.67% -
ROE 14.80% 14.30% 16.73% 14.26% 15.45% 14.42% 16.62% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 93.48 90.76 84.29 83.85 82.29 83.44 75.35 15.41%
EPS 9.70 9.04 10.12 8.25 8.58 7.80 8.80 6.68%
DPS 0.00 0.00 2.50 1.67 0.00 0.00 2.50 -
NAPS 0.6552 0.6323 0.605 0.5786 0.5553 0.541 0.529 15.28%
Adjusted Per Share Value based on latest NOSH - 238,263
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 4.33 4.19 4.00 4.00 3.92 3.98 3.62 12.64%
EPS 0.45 0.42 0.48 0.39 0.41 0.37 0.42 4.69%
DPS 0.00 0.00 0.12 0.08 0.00 0.00 0.12 -
NAPS 0.0304 0.0292 0.0287 0.0276 0.0265 0.0258 0.0254 12.68%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.62 0.53 0.62 0.56 0.58 0.60 0.64 -
P/RPS 0.66 0.58 0.74 0.67 0.70 0.72 0.85 -15.48%
P/EPS 6.39 5.86 6.13 6.79 6.76 7.69 7.28 -8.30%
EY 15.65 17.06 16.32 14.74 14.79 13.00 13.74 9.03%
DY 0.00 0.00 4.03 2.98 0.00 0.00 3.91 -
P/NAPS 0.95 0.84 1.02 0.97 1.04 1.11 1.21 -14.85%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 29/10/07 26/07/07 25/04/07 22/01/07 20/10/06 20/07/06 24/04/06 -
Price 0.58 0.72 0.61 0.65 0.55 0.57 0.60 -
P/RPS 0.62 0.79 0.72 0.78 0.67 0.68 0.80 -15.58%
P/EPS 5.98 7.96 6.03 7.88 6.41 7.31 6.82 -8.36%
EY 16.72 12.56 16.59 12.70 15.60 13.68 14.66 9.13%
DY 0.00 0.00 4.10 2.56 0.00 0.00 4.17 -
P/NAPS 0.89 1.14 1.01 1.12 0.99 1.05 1.13 -14.67%

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