[DXN] QoQ TTM Result on 31-Aug-2005 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- -1.0%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 182,823 182,214 182,069 184,176 180,867 172,964 167,353 6.07%
PBT 25,226 27,435 27,787 28,942 29,346 27,909 27,407 -5.38%
Tax -6,606 -6,175 -5,649 -5,801 -5,971 -5,873 -4,578 27.72%
NP 18,620 21,260 22,138 23,141 23,375 22,036 22,829 -12.71%
-
NP to SH 18,620 21,260 22,138 23,141 23,375 22,036 22,829 -12.71%
-
Tax Rate 26.19% 22.51% 20.33% 20.04% 20.35% 21.04% 16.70% -
Total Cost 164,203 160,954 159,931 161,035 157,492 150,928 144,524 8.89%
-
Net Worth 128,730 126,024 124,257 121,564 118,504 109,703 95,100 22.39%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 5,956 5,956 3,009 48 48 4,800 1,814 121.06%
Div Payout % 31.99% 28.02% 13.60% 0.21% 0.21% 21.79% 7.95% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 128,730 126,024 124,257 121,564 118,504 109,703 95,100 22.39%
NOSH 237,948 237,692 238,864 240,864 241,059 240,104 239,911 -0.54%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 10.18% 11.67% 12.16% 12.56% 12.92% 12.74% 13.64% -
ROE 14.46% 16.87% 17.82% 19.04% 19.72% 20.09% 24.01% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 76.83 76.66 76.22 76.46 75.03 72.04 69.76 6.65%
EPS 7.83 8.94 9.27 9.61 9.70 9.18 9.52 -12.22%
DPS 2.50 2.50 1.26 0.02 0.02 2.00 0.76 121.34%
NAPS 0.541 0.5302 0.5202 0.5047 0.4916 0.4569 0.3964 23.06%
Adjusted Per Share Value based on latest NOSH - 240,864
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 3.67 3.66 3.65 3.69 3.63 3.47 3.36 6.06%
EPS 0.37 0.43 0.44 0.46 0.47 0.44 0.46 -13.52%
DPS 0.12 0.12 0.06 0.00 0.00 0.10 0.04 108.14%
NAPS 0.0258 0.0253 0.0249 0.0244 0.0238 0.022 0.0191 22.21%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.60 0.64 0.59 0.70 0.69 0.87 0.98 -
P/RPS 0.78 0.83 0.77 0.92 0.92 1.21 1.40 -32.31%
P/EPS 7.67 7.16 6.37 7.29 7.12 9.48 10.30 -17.85%
EY 13.04 13.98 15.71 13.72 14.05 10.55 9.71 21.74%
DY 4.17 3.91 2.14 0.03 0.03 2.30 0.77 208.70%
P/NAPS 1.11 1.21 1.13 1.39 1.40 1.90 2.47 -41.35%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 20/07/06 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 -
Price 0.57 0.60 0.65 0.65 0.69 0.78 0.89 -
P/RPS 0.74 0.78 0.85 0.85 0.92 1.08 1.28 -30.62%
P/EPS 7.28 6.71 7.01 6.77 7.12 8.50 9.35 -15.37%
EY 13.73 14.91 14.26 14.78 14.05 11.77 10.69 18.17%
DY 4.39 4.17 1.94 0.03 0.03 2.56 0.85 199.08%
P/NAPS 1.05 1.13 1.25 1.29 1.40 1.71 2.25 -39.86%

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