[DXN] YoY 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- -23.18%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 64,580 62,339 70,768 55,107 51,792 43,676 45,783 5.89%
PBT 15,233 12,072 4,079 6,966 6,763 5,653 6,808 14.35%
Tax -3,039 -3,011 573 -2,355 -2,236 -1,234 -1,386 13.97%
NP 12,194 9,061 4,652 4,611 4,527 4,419 5,422 14.45%
-
NP to SH 12,039 9,061 4,652 4,614 4,527 4,419 5,422 14.21%
-
Tax Rate 19.95% 24.94% -14.05% 33.81% 33.06% 21.83% 20.36% -
Total Cost 52,386 53,278 66,116 50,496 47,265 39,257 40,361 4.44%
-
Net Worth 216,997 193,202 171,123 157,085 137,859 124,257 95,100 14.73%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 6,814 2,282 - - 2,978 2,985 23 158.08%
Div Payout % 56.60% 25.19% - - 65.79% 67.57% 0.44% -
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 216,997 193,202 171,123 157,085 137,859 124,257 95,100 14.73%
NOSH 227,150 228,236 232,600 233,030 238,263 238,864 239,911 -0.90%
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 18.88% 14.54% 6.57% 8.37% 8.74% 10.12% 11.84% -
ROE 5.55% 4.69% 2.72% 2.94% 3.28% 3.56% 5.70% -
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 28.43 27.31 30.42 23.65 21.74 18.28 19.08 6.86%
EPS 5.30 3.97 2.00 1.98 1.90 1.85 2.26 15.25%
DPS 3.00 1.00 0.00 0.00 1.25 1.25 0.01 158.62%
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 1.30 1.25 1.42 1.11 1.04 0.88 0.92 5.92%
EPS 0.24 0.18 0.09 0.09 0.09 0.09 0.11 13.87%
DPS 0.14 0.05 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.0435 0.0388 0.0343 0.0315 0.0277 0.0249 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 4.40 2.09 1.15 2.20 2.58 3.23 5.14 -2.55%
P/EPS 23.58 14.36 17.50 26.26 29.47 31.89 43.36 -9.64%
EY 4.24 6.96 5.71 3.81 3.39 3.14 2.31 10.64%
DY 2.40 1.75 0.00 0.00 2.23 2.12 0.01 149.18%
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 5.28 2.49 0.92 2.11 2.99 3.55 4.66 2.10%
P/EPS 28.30 17.13 14.00 25.25 34.21 35.14 39.38 -5.35%
EY 3.53 5.84 7.14 3.96 2.92 2.85 2.54 5.63%
DY 2.00 1.47 0.00 0.00 1.92 1.92 0.01 141.72%
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