[DXN] QoQ TTM Result on 31-May-2004 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- 18.46%
YoY- 551.0%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 172,964 167,353 152,906 130,730 104,284 66,846 35,510 187.62%
PBT 27,909 27,407 26,749 23,169 19,294 13,736 7,586 138.50%
Tax -5,873 -4,578 -4,532 -3,971 -3,088 -2,909 -1,569 141.27%
NP 22,036 22,829 22,217 19,198 16,206 10,827 6,017 137.78%
-
NP to SH 22,036 22,829 22,217 19,198 16,206 10,827 6,017 137.78%
-
Tax Rate 21.04% 16.70% 16.94% 17.14% 16.00% 21.18% 20.68% -
Total Cost 150,928 144,524 130,689 111,532 88,078 56,019 29,493 197.25%
-
Net Worth 109,703 95,100 91,016 86,589 49,729 47,485 42,751 87.54%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 4,800 1,814 4,510 4,510 4,510 4,495 - -
Div Payout % 21.79% 7.95% 20.30% 23.49% 27.83% 41.52% - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 109,703 95,100 91,016 86,589 49,729 47,485 42,751 87.54%
NOSH 240,104 239,911 240,592 240,526 149,832 149,844 143,364 41.07%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 12.74% 13.64% 14.53% 14.69% 15.54% 16.20% 16.94% -
ROE 20.09% 24.01% 24.41% 22.17% 32.59% 22.80% 14.07% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 72.04 69.76 63.55 54.35 69.60 44.61 24.77 103.88%
EPS 9.18 9.52 9.23 7.98 10.82 7.23 4.20 68.50%
DPS 2.00 0.76 1.87 1.88 3.01 3.00 0.00 -
NAPS 0.4569 0.3964 0.3783 0.36 0.3319 0.3169 0.2982 32.93%
Adjusted Per Share Value based on latest NOSH - 240,526
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 3.47 3.36 3.07 2.62 2.09 1.34 0.71 188.27%
EPS 0.44 0.46 0.45 0.39 0.33 0.22 0.12 137.97%
DPS 0.10 0.04 0.09 0.09 0.09 0.09 0.00 -
NAPS 0.022 0.0191 0.0183 0.0174 0.01 0.0095 0.0086 87.15%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 - -
Price 0.87 0.98 0.87 0.84 1.00 0.94 0.00 -
P/RPS 1.21 1.40 1.37 1.55 1.44 2.11 0.00 -
P/EPS 9.48 10.30 9.42 10.52 9.25 13.01 0.00 -
EY 10.55 9.71 10.61 9.50 10.82 7.69 0.00 -
DY 2.30 0.77 2.15 2.23 3.01 3.19 0.00 -
P/NAPS 1.90 2.47 2.30 2.33 3.01 2.97 0.00 -
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 12/05/05 25/02/05 26/10/04 20/07/04 21/04/04 - - -
Price 0.78 0.89 0.89 0.88 0.89 0.00 0.00 -
P/RPS 1.08 1.28 1.40 1.62 1.28 0.00 0.00 -
P/EPS 8.50 9.35 9.64 11.03 8.23 0.00 0.00 -
EY 11.77 10.69 10.38 9.07 12.15 0.00 0.00 -
DY 2.56 0.85 2.11 2.13 3.38 0.00 0.00 -
P/NAPS 1.71 2.25 2.35 2.44 2.68 0.00 0.00 -

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