[DXN] QoQ TTM Result on 31-May-2007 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- 2.37%
YoY- 29.45%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 230,253 213,178 209,863 202,206 199,663 192,749 184,633 15.87%
PBT 29,704 28,393 28,190 28,492 28,215 27,007 25,897 9.58%
Tax -10,392 -3,756 -3,637 -4,388 -4,667 -8,579 -7,577 23.46%
NP 19,312 24,637 24,553 24,104 23,548 18,428 18,320 3.58%
-
NP to SH 19,320 24,643 24,556 24,103 23,546 18,428 18,320 3.61%
-
Tax Rate 34.99% 13.23% 12.90% 15.40% 16.54% 31.77% 29.26% -
Total Cost 210,941 188,541 185,310 178,102 176,115 174,321 166,313 17.18%
-
Net Worth 159,757 157,085 151,351 145,401 140,515 137,859 131,776 13.71%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - 2,918 5,896 5,896 5,896 5,949 5,956 -
Div Payout % - 11.84% 24.01% 24.47% 25.04% 32.28% 32.52% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 159,757 157,085 151,351 145,401 140,515 137,859 131,776 13.71%
NOSH 233,666 233,030 231,000 229,955 233,492 238,263 237,307 -1.02%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 8.39% 11.56% 11.70% 11.92% 11.79% 9.56% 9.92% -
ROE 12.09% 15.69% 16.22% 16.58% 16.76% 13.37% 13.90% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 98.54 91.48 90.85 87.93 85.51 80.90 77.80 17.08%
EPS 8.27 10.58 10.63 10.48 10.08 7.73 7.72 4.69%
DPS 0.00 1.25 2.55 2.56 2.53 2.50 2.50 -
NAPS 0.6837 0.6741 0.6552 0.6323 0.6018 0.5786 0.5553 14.88%
Adjusted Per Share Value based on latest NOSH - 229,955
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 4.62 4.28 4.21 4.06 4.01 3.87 3.70 15.97%
EPS 0.39 0.49 0.49 0.48 0.47 0.37 0.37 3.57%
DPS 0.00 0.06 0.12 0.12 0.12 0.12 0.12 -
NAPS 0.032 0.0315 0.0304 0.0292 0.0282 0.0277 0.0264 13.69%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.44 0.52 0.62 0.53 0.62 0.56 0.58 -
P/RPS 0.45 0.57 0.68 0.60 0.73 0.69 0.75 -28.88%
P/EPS 5.32 4.92 5.83 5.06 6.15 7.24 7.51 -20.55%
EY 18.79 20.34 17.15 19.78 16.26 13.81 13.31 25.87%
DY 0.00 2.40 4.12 4.84 4.07 4.46 4.31 -
P/NAPS 0.64 0.77 0.95 0.84 1.03 0.97 1.04 -27.67%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 29/01/08 29/10/07 26/07/07 25/04/07 22/01/07 20/10/06 -
Price 0.52 0.50 0.58 0.72 0.61 0.65 0.55 -
P/RPS 0.53 0.55 0.64 0.82 0.71 0.80 0.71 -17.72%
P/EPS 6.29 4.73 5.46 6.87 6.05 8.40 7.12 -7.93%
EY 15.90 21.15 18.33 14.56 16.53 11.90 14.04 8.65%
DY 0.00 2.50 4.40 3.56 4.14 3.85 4.55 -
P/NAPS 0.76 0.74 0.89 1.14 1.01 1.12 0.99 -16.17%

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