[DXN] QoQ Annualized Quarter Result on 31-Aug-2004 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 1.23%
YoY- 99.9%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 196,104 172,964 173,220 168,264 164,492 104,274 89,114 69.10%
PBT 35,700 27,908 29,132 30,082 29,952 19,048 17,986 57.87%
Tax -6,580 -5,873 -5,865 -6,026 -6,188 -2,843 -3,552 50.77%
NP 29,120 22,035 23,266 24,056 23,764 16,205 14,434 59.59%
-
NP to SH 29,120 22,035 23,266 24,056 23,764 16,205 14,434 59.59%
-
Tax Rate 18.43% 21.04% 20.13% 20.03% 20.66% 14.93% 19.75% -
Total Cost 166,984 150,929 149,953 144,208 140,728 88,069 74,680 70.91%
-
Net Worth 118,504 109,910 95,277 91,003 86,589 61,445 53,107 70.67%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 48 32 - - 37 6,703 -
Div Payout % - 0.22% 0.14% - - 0.23% 46.44% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 118,504 109,910 95,277 91,003 86,589 61,445 53,107 70.67%
NOSH 241,059 240,556 240,358 240,560 240,526 185,411 167,585 27.39%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 14.85% 12.74% 13.43% 14.30% 14.45% 15.54% 16.20% -
ROE 24.57% 20.05% 24.42% 26.43% 27.44% 26.37% 27.18% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 81.35 71.90 72.07 69.95 68.39 56.24 53.18 32.72%
EPS 12.08 9.16 9.68 10.00 9.88 8.74 8.61 25.30%
DPS 0.00 0.02 0.01 0.00 0.00 0.02 4.00 -
NAPS 0.4916 0.4569 0.3964 0.3783 0.36 0.3314 0.3169 33.97%
Adjusted Per Share Value based on latest NOSH - 240,592
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 3.93 3.47 3.47 3.38 3.30 2.09 1.79 68.84%
EPS 0.58 0.44 0.47 0.48 0.48 0.33 0.29 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.13 -
NAPS 0.0238 0.022 0.0191 0.0183 0.0174 0.0123 0.0107 70.31%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.69 0.87 0.98 0.87 0.84 1.00 0.94 -
P/RPS 0.85 1.21 1.36 1.24 1.23 1.78 1.77 -38.64%
P/EPS 5.71 9.50 10.12 8.70 8.50 11.44 10.91 -35.03%
EY 17.51 10.53 9.88 11.49 11.76 8.74 9.16 53.96%
DY 0.00 0.02 0.01 0.00 0.00 0.02 4.26 -
P/NAPS 1.40 1.90 2.47 2.30 2.33 3.02 2.97 -39.40%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 20/07/05 12/05/05 25/02/05 26/10/04 20/07/04 21/04/04 13/01/04 -
Price 0.69 0.78 0.89 0.89 0.88 0.89 0.96 -
P/RPS 0.85 1.08 1.23 1.27 1.29 1.58 1.81 -39.55%
P/EPS 5.71 8.52 9.19 8.90 8.91 10.18 11.15 -35.96%
EY 17.51 11.74 10.88 11.24 11.23 9.82 8.97 56.12%
DY 0.00 0.03 0.01 0.00 0.00 0.02 4.17 -
P/NAPS 1.40 1.71 2.25 2.35 2.44 2.69 3.03 -40.20%

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