[DXN] YoY Annualized Quarter 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- -13.21%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 271,200 259,128 292,420 208,712 198,540 196,104 164,492 8.68%
PBT 50,092 26,276 24,272 27,972 26,864 35,700 29,952 8.94%
Tax -9,680 -6,228 -7,936 -7,188 -8,304 -6,580 -6,188 7.73%
NP 40,412 20,048 16,336 20,784 18,560 29,120 23,764 9.24%
-
NP to SH 40,304 20,048 16,336 20,788 18,560 29,120 23,764 9.19%
-
Tax Rate 19.32% 23.70% 32.70% 25.70% 30.91% 18.43% 20.66% -
Total Cost 230,788 239,080 276,084 187,928 179,980 166,984 140,728 8.58%
-
Net Worth 203,180 182,079 161,843 145,401 128,730 118,504 86,589 15.26%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 18,195 6,961 - - - - - -
Div Payout % 45.15% 34.72% - - - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 203,180 182,079 161,843 145,401 128,730 118,504 86,589 15.26%
NOSH 227,449 232,037 233,371 229,955 237,948 241,059 240,526 -0.92%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 14.90% 7.74% 5.59% 9.96% 9.35% 14.85% 14.45% -
ROE 19.84% 11.01% 10.09% 14.30% 14.42% 24.57% 27.44% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 119.24 111.68 125.30 90.76 83.44 81.35 68.39 9.70%
EPS 17.72 8.64 7.00 9.04 7.80 12.08 9.88 10.22%
DPS 8.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8933 0.7847 0.6935 0.6323 0.541 0.4916 0.36 16.34%
Adjusted Per Share Value based on latest NOSH - 229,955
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 5.44 5.20 5.87 4.19 3.98 3.93 3.30 8.68%
EPS 0.81 0.40 0.33 0.42 0.37 0.58 0.48 9.10%
DPS 0.37 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0365 0.0325 0.0292 0.0258 0.0238 0.0174 15.25%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.56 0.40 0.44 0.53 0.60 0.69 0.84 -
P/RPS 0.47 0.36 0.35 0.58 0.72 0.85 1.23 -14.80%
P/EPS 3.16 4.63 6.29 5.86 7.69 5.71 8.50 -15.19%
EY 31.64 21.60 15.91 17.06 13.00 17.51 11.76 17.92%
DY 14.29 7.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.63 0.84 1.11 1.40 2.33 -19.57%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 28/07/10 30/07/09 24/07/08 26/07/07 20/07/06 20/07/05 20/07/04 -
Price 0.72 0.40 0.36 0.72 0.57 0.69 0.88 -
P/RPS 0.60 0.36 0.29 0.79 0.68 0.85 1.29 -11.97%
P/EPS 4.06 4.63 5.14 7.96 7.31 5.71 8.91 -12.27%
EY 24.61 21.60 19.44 12.56 13.68 17.51 11.23 13.96%
DY 11.11 7.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.51 0.52 1.14 1.05 1.40 2.44 -16.78%

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