[DXN] QoQ TTM Result on 29-Feb-2008 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- -21.6%
YoY- -17.95%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 283,034 267,373 251,180 230,253 213,178 209,863 202,206 25.05%
PBT 27,040 29,927 28,779 29,704 28,393 28,190 28,492 -3.41%
Tax -8,577 -11,505 -10,579 -10,392 -3,756 -3,637 -4,388 56.14%
NP 18,463 18,422 18,200 19,312 24,637 24,553 24,104 -16.24%
-
NP to SH 18,463 18,425 18,207 19,320 24,643 24,556 24,103 -16.24%
-
Tax Rate 31.72% 38.44% 36.76% 34.99% 13.23% 12.90% 15.40% -
Total Cost 264,571 248,951 232,980 210,941 188,541 185,310 178,102 30.09%
-
Net Worth 171,123 168,840 161,843 159,757 157,085 151,351 145,401 11.43%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - 2,918 5,896 5,896 -
Div Payout % - - - - 11.84% 24.01% 24.47% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 171,123 168,840 161,843 159,757 157,085 151,351 145,401 11.43%
NOSH 232,600 233,108 233,371 233,666 233,030 231,000 229,955 0.76%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 6.52% 6.89% 7.25% 8.39% 11.56% 11.70% 11.92% -
ROE 10.79% 10.91% 11.25% 12.09% 15.69% 16.22% 16.58% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 121.68 114.70 107.63 98.54 91.48 90.85 87.93 24.10%
EPS 7.94 7.90 7.80 8.27 10.58 10.63 10.48 -16.85%
DPS 0.00 0.00 0.00 0.00 1.25 2.55 2.56 -
NAPS 0.7357 0.7243 0.6935 0.6837 0.6741 0.6552 0.6323 10.59%
Adjusted Per Share Value based on latest NOSH - 233,666
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 5.68 5.36 5.04 4.62 4.28 4.21 4.06 25.01%
EPS 0.37 0.37 0.37 0.39 0.49 0.49 0.48 -15.89%
DPS 0.00 0.00 0.00 0.00 0.06 0.12 0.12 -
NAPS 0.0343 0.0339 0.0325 0.032 0.0315 0.0304 0.0292 11.29%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.35 0.38 0.44 0.44 0.52 0.62 0.53 -
P/RPS 0.29 0.33 0.41 0.45 0.57 0.68 0.60 -38.33%
P/EPS 4.41 4.81 5.64 5.32 4.92 5.83 5.06 -8.73%
EY 22.68 20.80 17.73 18.79 20.34 17.15 19.78 9.52%
DY 0.00 0.00 0.00 0.00 2.40 4.12 4.84 -
P/NAPS 0.48 0.52 0.63 0.64 0.77 0.95 0.84 -31.06%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 29/10/08 24/07/08 29/04/08 29/01/08 29/10/07 26/07/07 -
Price 0.28 0.28 0.36 0.52 0.50 0.58 0.72 -
P/RPS 0.23 0.24 0.33 0.53 0.55 0.64 0.82 -57.05%
P/EPS 3.53 3.54 4.61 6.29 4.73 5.46 6.87 -35.76%
EY 28.35 28.23 21.67 15.90 21.15 18.33 14.56 55.74%
DY 0.00 0.00 0.00 0.00 2.50 4.40 3.56 -
P/NAPS 0.38 0.39 0.52 0.76 0.74 0.89 1.14 -51.82%

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