[DXN] QoQ TTM Result on 31-Aug-2006 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- -1.61%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 202,206 199,663 192,749 184,633 182,823 182,214 182,069 7.25%
PBT 28,492 28,215 27,007 25,897 25,226 27,435 27,787 1.68%
Tax -4,388 -4,667 -8,579 -7,577 -6,606 -6,175 -5,649 -15.51%
NP 24,104 23,548 18,428 18,320 18,620 21,260 22,138 5.84%
-
NP to SH 24,103 23,546 18,428 18,320 18,620 21,260 22,138 5.83%
-
Tax Rate 15.40% 16.54% 31.77% 29.26% 26.19% 22.51% 20.33% -
Total Cost 178,102 176,115 174,321 166,313 164,203 160,954 159,931 7.44%
-
Net Worth 145,401 140,515 137,859 131,776 128,730 126,024 124,257 11.05%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 5,896 5,896 5,949 5,956 5,956 5,956 3,009 56.65%
Div Payout % 24.47% 25.04% 32.28% 32.52% 31.99% 28.02% 13.60% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 145,401 140,515 137,859 131,776 128,730 126,024 124,257 11.05%
NOSH 229,955 233,492 238,263 237,307 237,948 237,692 238,864 -2.50%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 11.92% 11.79% 9.56% 9.92% 10.18% 11.67% 12.16% -
ROE 16.58% 16.76% 13.37% 13.90% 14.46% 16.87% 17.82% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 87.93 85.51 80.90 77.80 76.83 76.66 76.22 10.00%
EPS 10.48 10.08 7.73 7.72 7.83 8.94 9.27 8.53%
DPS 2.56 2.53 2.50 2.50 2.50 2.50 1.26 60.48%
NAPS 0.6323 0.6018 0.5786 0.5553 0.541 0.5302 0.5202 13.90%
Adjusted Per Share Value based on latest NOSH - 237,307
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 4.06 4.01 3.87 3.70 3.67 3.66 3.65 7.36%
EPS 0.48 0.47 0.37 0.37 0.37 0.43 0.44 5.97%
DPS 0.12 0.12 0.12 0.12 0.12 0.12 0.06 58.80%
NAPS 0.0292 0.0282 0.0277 0.0264 0.0258 0.0253 0.0249 11.21%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.53 0.62 0.56 0.58 0.60 0.64 0.59 -
P/RPS 0.60 0.73 0.69 0.75 0.78 0.83 0.77 -15.33%
P/EPS 5.06 6.15 7.24 7.51 7.67 7.16 6.37 -14.24%
EY 19.78 16.26 13.81 13.31 13.04 13.98 15.71 16.61%
DY 4.84 4.07 4.46 4.31 4.17 3.91 2.14 72.38%
P/NAPS 0.84 1.03 0.97 1.04 1.11 1.21 1.13 -17.95%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 25/04/07 22/01/07 20/10/06 20/07/06 24/04/06 25/01/06 -
Price 0.72 0.61 0.65 0.55 0.57 0.60 0.65 -
P/RPS 0.82 0.71 0.80 0.71 0.74 0.78 0.85 -2.36%
P/EPS 6.87 6.05 8.40 7.12 7.28 6.71 7.01 -1.33%
EY 14.56 16.53 11.90 14.04 13.73 14.91 14.26 1.39%
DY 3.56 4.14 3.85 4.55 4.39 4.17 1.94 49.94%
P/NAPS 1.14 1.01 1.12 0.99 1.05 1.13 1.25 -5.96%

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