[DXN] QoQ Quarter Result on 31-May-2005 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- 58.74%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 43,194 43,676 46,318 49,026 43,049 45,783 43,009 0.28%
PBT 5,708 5,653 7,149 8,925 6,060 6,808 7,553 -17.07%
Tax -2,000 -1,234 -1,296 -1,645 -1,474 -1,386 -1,466 23.07%
NP 3,708 4,419 5,853 7,280 4,586 5,422 6,087 -28.20%
-
NP to SH 3,708 4,419 5,853 7,280 4,586 5,422 6,087 -28.20%
-
Tax Rate 35.04% 21.83% 18.13% 18.43% 24.32% 20.36% 19.41% -
Total Cost 39,486 39,257 40,465 41,746 38,463 40,361 36,922 4.59%
-
Net Worth 126,024 124,257 121,564 118,504 109,703 95,100 91,016 24.30%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 2,971 2,985 - - 24 23 - -
Div Payout % 80.13% 67.57% - - 0.52% 0.44% - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 126,024 124,257 121,564 118,504 109,703 95,100 91,016 24.30%
NOSH 237,692 238,864 240,864 241,059 240,104 239,911 240,592 -0.80%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 8.58% 10.12% 12.64% 14.85% 10.65% 11.84% 14.15% -
ROE 2.94% 3.56% 4.81% 6.14% 4.18% 5.70% 6.69% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 18.17 18.28 19.23 20.34 17.93 19.08 17.88 1.08%
EPS 1.56 1.85 2.43 3.02 1.91 2.26 2.53 -27.62%
DPS 1.25 1.25 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.5302 0.5202 0.5047 0.4916 0.4569 0.3964 0.3783 25.31%
Adjusted Per Share Value based on latest NOSH - 241,059
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 0.87 0.88 0.93 0.98 0.86 0.92 0.86 0.77%
EPS 0.07 0.09 0.12 0.15 0.09 0.11 0.12 -30.25%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0249 0.0244 0.0238 0.022 0.0191 0.0183 24.17%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.64 0.59 0.70 0.69 0.87 0.98 0.87 -
P/RPS 3.52 3.23 3.64 3.39 4.85 5.14 4.87 -19.50%
P/EPS 41.03 31.89 28.81 22.85 45.55 43.36 34.39 12.52%
EY 2.44 3.14 3.47 4.38 2.20 2.31 2.91 -11.10%
DY 1.95 2.12 0.00 0.00 0.01 0.01 0.00 -
P/NAPS 1.21 1.13 1.39 1.40 1.90 2.47 2.30 -34.90%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 26/10/04 -
Price 0.60 0.65 0.65 0.69 0.78 0.89 0.89 -
P/RPS 3.30 3.55 3.38 3.39 4.35 4.66 4.98 -24.04%
P/EPS 38.46 35.14 26.75 22.85 40.84 39.38 35.18 6.14%
EY 2.60 2.85 3.74 4.38 2.45 2.54 2.84 -5.73%
DY 2.08 1.92 0.00 0.00 0.01 0.01 0.00 -
P/NAPS 1.13 1.25 1.29 1.40 1.71 2.25 2.35 -38.70%

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