[DXN] YoY Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
13-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 19.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 199,406 185,360 173,220 89,114 0 -
PBT 28,398 28,969 29,132 17,986 0 -
Tax -8,772 -5,566 -5,865 -3,552 0 -
NP 19,626 23,402 23,266 14,434 0 -
-
NP to SH 19,626 23,402 23,266 14,434 0 -
-
Tax Rate 30.89% 19.21% 20.13% 19.75% - -
Total Cost 179,780 161,957 149,953 74,680 0 -
-
Net Worth 137,592 124,904 95,277 53,107 0 -
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 3,963 4,001 32 6,703 - -
Div Payout % 20.19% 17.10% 0.14% 46.44% - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 137,592 124,904 95,277 53,107 0 -
NOSH 237,802 240,109 240,358 167,585 0 -
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 9.84% 12.63% 13.43% 16.20% 0.00% -
ROE 14.26% 18.74% 24.42% 27.18% 0.00% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 83.85 77.20 72.07 53.18 0.00 -
EPS 8.25 9.75 9.68 8.61 0.00 -
DPS 1.67 1.67 0.01 4.00 0.00 -
NAPS 0.5786 0.5202 0.3964 0.3169 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,844
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 4.00 3.72 3.47 1.79 0.00 -
EPS 0.39 0.47 0.47 0.29 0.00 -
DPS 0.08 0.08 0.00 0.13 0.00 -
NAPS 0.0276 0.0251 0.0191 0.0107 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 - -
Price 0.56 0.59 0.98 0.94 0.00 -
P/RPS 0.67 0.76 1.36 1.77 0.00 -
P/EPS 6.79 6.05 10.12 10.91 0.00 -
EY 14.74 16.52 9.88 9.16 0.00 -
DY 2.98 2.82 0.01 4.26 0.00 -
P/NAPS 0.97 1.13 2.47 2.97 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/07 25/01/06 25/02/05 13/01/04 - -
Price 0.65 0.65 0.89 0.96 0.00 -
P/RPS 0.78 0.84 1.23 1.81 0.00 -
P/EPS 7.88 6.67 9.19 11.15 0.00 -
EY 12.70 14.99 10.88 8.97 0.00 -
DY 2.56 2.56 0.01 4.17 0.00 -
P/NAPS 1.12 1.25 2.25 3.03 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