[DXN] YoY Cumulative Quarter Result on 31-Aug-2007 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 115.57%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 150,258 137,463 145,083 107,963 97,764 95,344 84,132 10.14%
PBT 27,834 17,342 14,734 14,511 14,536 16,074 15,041 10.79%
Tax -5,288 -3,118 -4,426 -3,313 -4,343 -2,941 -3,013 9.82%
NP 22,546 14,224 10,308 11,198 10,193 13,133 12,028 11.03%
-
NP to SH 22,365 14,224 10,308 11,203 10,193 13,133 12,028 10.88%
-
Tax Rate 19.00% 17.98% 30.04% 22.83% 29.88% 18.30% 20.03% -
Total Cost 127,712 123,239 134,775 96,765 87,571 82,211 72,104 9.99%
-
Net Worth 209,421 187,964 168,534 151,344 131,938 121,618 91,003 14.89%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 10,796 4,047 - - - - - -
Div Payout % 48.27% 28.46% - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 209,421 187,964 168,534 151,344 131,938 121,618 91,003 14.89%
NOSH 227,286 231,284 232,686 230,989 237,599 240,972 240,560 -0.94%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 15.00% 10.35% 7.10% 10.37% 10.43% 13.77% 14.30% -
ROE 10.68% 7.57% 6.12% 7.40% 7.73% 10.80% 13.22% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 66.11 59.43 62.35 46.74 41.15 39.57 34.97 11.19%
EPS 9.84 6.15 4.43 4.85 4.29 5.45 5.00 11.93%
DPS 4.75 1.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9214 0.8127 0.7243 0.6552 0.5553 0.5047 0.3783 15.98%
Adjusted Per Share Value based on latest NOSH - 231,000
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 3.01 2.76 2.91 2.17 1.96 1.91 1.69 10.09%
EPS 0.45 0.29 0.21 0.22 0.20 0.26 0.24 11.03%
DPS 0.22 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.0377 0.0338 0.0304 0.0265 0.0244 0.0183 14.84%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 31/08/05 31/08/04 -
Price 0.86 0.55 0.38 0.62 0.58 0.70 0.87 -
P/RPS 1.30 0.93 0.61 1.33 1.41 1.77 2.49 -10.26%
P/EPS 8.74 8.94 8.58 12.78 13.52 12.84 17.40 -10.83%
EY 11.44 11.18 11.66 7.82 7.40 7.79 5.75 12.14%
DY 5.52 3.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.68 0.52 0.95 1.04 1.39 2.30 -14.00%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 18/10/10 27/10/09 29/10/08 29/10/07 20/10/06 24/10/05 26/10/04 -
Price 1.36 0.63 0.28 0.58 0.55 0.65 0.89 -
P/RPS 2.06 1.06 0.45 1.24 1.34 1.64 2.54 -3.42%
P/EPS 13.82 10.24 6.32 11.96 12.82 11.93 17.80 -4.12%
EY 7.24 9.76 15.82 8.36 7.80 8.38 5.62 4.30%
DY 3.49 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.78 0.39 0.89 0.99 1.29 2.35 -7.41%

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