[DXN] QoQ TTM Result on 28-Feb-2007 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
28-Feb-2007 [#4]
Profit Trend
QoQ- 27.77%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 213,178 209,863 202,206 199,663 192,749 184,633 182,823 10.77%
PBT 28,393 28,190 28,492 28,215 27,007 25,897 25,226 8.19%
Tax -3,756 -3,637 -4,388 -4,667 -8,579 -7,577 -6,606 -31.34%
NP 24,637 24,553 24,104 23,548 18,428 18,320 18,620 20.50%
-
NP to SH 24,643 24,556 24,103 23,546 18,428 18,320 18,620 20.52%
-
Tax Rate 13.23% 12.90% 15.40% 16.54% 31.77% 29.26% 26.19% -
Total Cost 188,541 185,310 178,102 176,115 174,321 166,313 164,203 9.64%
-
Net Worth 157,085 151,351 145,401 140,515 137,859 131,776 128,730 14.17%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div 2,918 5,896 5,896 5,896 5,949 5,956 5,956 -37.82%
Div Payout % 11.84% 24.01% 24.47% 25.04% 32.28% 32.52% 31.99% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 157,085 151,351 145,401 140,515 137,859 131,776 128,730 14.17%
NOSH 233,030 231,000 229,955 233,492 238,263 237,307 237,948 -1.38%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 11.56% 11.70% 11.92% 11.79% 9.56% 9.92% 10.18% -
ROE 15.69% 16.22% 16.58% 16.76% 13.37% 13.90% 14.46% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 91.48 90.85 87.93 85.51 80.90 77.80 76.83 12.32%
EPS 10.58 10.63 10.48 10.08 7.73 7.72 7.83 22.19%
DPS 1.25 2.55 2.56 2.53 2.50 2.50 2.50 -36.97%
NAPS 0.6741 0.6552 0.6323 0.6018 0.5786 0.5553 0.541 15.77%
Adjusted Per Share Value based on latest NOSH - 233,492
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 4.28 4.21 4.06 4.01 3.87 3.70 3.67 10.78%
EPS 0.49 0.49 0.48 0.47 0.37 0.37 0.37 20.57%
DPS 0.06 0.12 0.12 0.12 0.12 0.12 0.12 -36.97%
NAPS 0.0315 0.0304 0.0292 0.0282 0.0277 0.0264 0.0258 14.21%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.52 0.62 0.53 0.62 0.56 0.58 0.60 -
P/RPS 0.57 0.68 0.60 0.73 0.69 0.75 0.78 -18.85%
P/EPS 4.92 5.83 5.06 6.15 7.24 7.51 7.67 -25.60%
EY 20.34 17.15 19.78 16.26 13.81 13.31 13.04 34.46%
DY 2.40 4.12 4.84 4.07 4.46 4.31 4.17 -30.78%
P/NAPS 0.77 0.95 0.84 1.03 0.97 1.04 1.11 -21.61%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 29/10/07 26/07/07 25/04/07 22/01/07 20/10/06 20/07/06 -
Price 0.50 0.58 0.72 0.61 0.65 0.55 0.57 -
P/RPS 0.55 0.64 0.82 0.71 0.80 0.71 0.74 -17.93%
P/EPS 4.73 5.46 6.87 6.05 8.40 7.12 7.28 -24.96%
EY 21.15 18.33 14.56 16.53 11.90 14.04 13.73 33.34%
DY 2.50 4.40 3.56 4.14 3.85 4.55 4.39 -31.27%
P/NAPS 0.74 0.89 1.14 1.01 1.12 0.99 1.05 -20.78%

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