[DXN] YoY Annualized Quarter Result on 31-May-2006 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- -11.95%
YoY- -36.26%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 259,128 292,420 208,712 198,540 196,104 164,492 58,708 28.04%
PBT 26,276 24,272 27,972 26,864 35,700 29,952 13,472 11.76%
Tax -6,228 -7,936 -7,188 -8,304 -6,580 -6,188 -1,676 24.43%
NP 20,048 16,336 20,784 18,560 29,120 23,764 11,796 9.23%
-
NP to SH 20,048 16,336 20,788 18,560 29,120 23,764 11,796 9.23%
-
Tax Rate 23.70% 32.70% 25.70% 30.91% 18.43% 20.66% 12.44% -
Total Cost 239,080 276,084 187,928 179,980 166,984 140,728 46,912 31.15%
-
Net Worth 182,079 161,843 145,401 128,730 118,504 86,589 3,892,604 -39.94%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 6,961 - - - - - - -
Div Payout % 34.72% - - - - - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 182,079 161,843 145,401 128,730 118,504 86,589 3,892,604 -39.94%
NOSH 232,037 233,371 229,955 237,948 241,059 240,526 37,519 35.44%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 7.74% 5.59% 9.96% 9.35% 14.85% 14.45% 20.09% -
ROE 11.01% 10.09% 14.30% 14.42% 24.57% 27.44% 0.30% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 111.68 125.30 90.76 83.44 81.35 68.39 156.48 -5.46%
EPS 8.64 7.00 9.04 7.80 12.08 9.88 31.44 -19.35%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7847 0.6935 0.6323 0.541 0.4916 0.36 103.75 -55.66%
Adjusted Per Share Value based on latest NOSH - 237,948
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 5.20 5.87 4.19 3.98 3.93 3.30 1.18 28.01%
EPS 0.40 0.33 0.42 0.37 0.58 0.48 0.24 8.87%
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0325 0.0292 0.0258 0.0238 0.0174 0.7809 -39.95%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 - -
Price 0.40 0.44 0.53 0.60 0.69 0.84 0.00 -
P/RPS 0.36 0.35 0.58 0.72 0.85 1.23 0.00 -
P/EPS 4.63 6.29 5.86 7.69 5.71 8.50 0.00 -
EY 21.60 15.91 17.06 13.00 17.51 11.76 0.00 -
DY 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.84 1.11 1.40 2.33 0.00 -
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/07/09 24/07/08 26/07/07 20/07/06 20/07/05 20/07/04 25/09/03 -
Price 0.40 0.36 0.72 0.57 0.69 0.88 0.00 -
P/RPS 0.36 0.29 0.79 0.68 0.85 1.29 0.00 -
P/EPS 4.63 5.14 7.96 7.31 5.71 8.91 0.00 -
EY 21.60 19.44 12.56 13.68 17.51 11.23 0.00 -
DY 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 1.14 1.05 1.40 2.44 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