[DXN] YoY Cumulative Quarter Result on 30-Nov-2007 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 41.19%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 214,838 199,802 215,851 163,070 149,555 139,020 129,915 8.74%
PBT 43,067 29,414 18,813 21,477 21,299 21,727 21,849 11.96%
Tax -8,327 -6,129 -3,853 -5,668 -6,579 -4,175 -4,399 11.21%
NP 34,740 23,285 14,960 15,809 14,720 17,552 17,450 12.15%
-
NP to SH 34,404 23,285 14,960 15,817 14,720 17,552 17,450 11.97%
-
Tax Rate 19.33% 20.84% 20.48% 26.39% 30.89% 19.22% 20.13% -
Total Cost 180,098 176,517 200,891 147,261 134,835 121,468 112,465 8.15%
-
Net Worth 217,081 194,962 171,167 156,108 137,592 124,904 95,277 14.70%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 17,611 6,333 - - 2,972 3,001 24 200.17%
Div Payout % 51.19% 27.20% - - 20.19% 17.10% 0.14% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 217,081 194,962 171,167 156,108 137,592 124,904 95,277 14.70%
NOSH 227,239 230,316 232,659 231,581 237,802 240,109 240,358 -0.93%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 16.17% 11.65% 6.93% 9.69% 9.84% 12.63% 13.43% -
ROE 15.85% 11.94% 8.74% 10.13% 10.70% 14.05% 18.31% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 94.54 86.75 92.78 70.42 62.89 57.90 54.05 9.76%
EPS 15.14 10.11 6.43 6.83 6.19 7.31 7.26 13.02%
DPS 7.75 2.75 0.00 0.00 1.25 1.25 0.01 202.92%
NAPS 0.9553 0.8465 0.7357 0.6741 0.5786 0.5202 0.3964 15.78%
Adjusted Per Share Value based on latest NOSH - 233,030
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 4.31 4.01 4.33 3.27 3.00 2.79 2.61 8.71%
EPS 0.69 0.47 0.30 0.32 0.30 0.35 0.35 11.97%
DPS 0.35 0.13 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.0435 0.0391 0.0343 0.0313 0.0276 0.0251 0.0191 14.69%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 1.25 0.57 0.35 0.52 0.56 0.59 0.98 -
P/RPS 1.32 0.66 0.38 0.74 0.89 1.02 1.81 -5.12%
P/EPS 8.26 5.64 5.44 7.61 9.05 8.07 13.50 -7.85%
EY 12.11 17.74 18.37 13.13 11.05 12.39 7.41 8.52%
DY 6.20 4.82 0.00 0.00 2.23 2.12 0.01 191.86%
P/NAPS 1.31 0.67 0.48 0.77 0.97 1.13 2.47 -10.02%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 18/01/11 26/01/10 22/01/09 29/01/08 22/01/07 25/01/06 25/02/05 -
Price 1.50 0.68 0.28 0.50 0.65 0.65 0.89 -
P/RPS 1.59 0.78 0.30 0.71 1.03 1.12 1.65 -0.61%
P/EPS 9.91 6.73 4.35 7.32 10.50 8.89 12.26 -3.48%
EY 10.09 14.87 22.96 13.66 9.52 11.25 8.16 3.60%
DY 5.17 4.04 0.00 0.00 1.92 1.92 0.01 183.16%
P/NAPS 1.57 0.80 0.38 0.74 1.12 1.25 2.25 -5.81%

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