[DXN] YoY TTM Result on 30-Nov-2006 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- 0.59%
YoY- -16.76%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 260,673 283,034 213,178 192,749 182,069 167,353 66,846 25.43%
PBT 38,202 27,040 28,393 27,007 27,787 27,407 13,736 18.56%
Tax -8,561 -8,577 -3,756 -8,579 -5,649 -4,578 -2,909 19.69%
NP 29,641 18,463 24,637 18,428 22,138 22,829 10,827 18.25%
-
NP to SH 29,641 18,463 24,643 18,428 22,138 22,829 10,827 18.25%
-
Tax Rate 22.41% 31.72% 13.23% 31.77% 20.33% 16.70% 21.18% -
Total Cost 231,032 264,571 188,541 174,321 159,931 144,524 56,019 26.60%
-
Net Worth 193,202 171,123 157,085 137,859 124,257 95,100 47,485 26.32%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 9,235 - 2,918 5,949 3,009 1,814 4,495 12.73%
Div Payout % 31.16% - 11.84% 32.28% 13.60% 7.95% 41.52% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 193,202 171,123 157,085 137,859 124,257 95,100 47,485 26.32%
NOSH 228,236 232,600 233,030 238,263 238,864 239,911 149,844 7.25%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 11.37% 6.52% 11.56% 9.56% 12.16% 13.64% 16.20% -
ROE 15.34% 10.79% 15.69% 13.37% 17.82% 24.01% 22.80% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 114.21 121.68 91.48 80.90 76.22 69.76 44.61 16.94%
EPS 12.99 7.94 10.58 7.73 9.27 9.52 7.23 10.24%
DPS 4.05 0.00 1.25 2.50 1.26 0.76 3.00 5.12%
NAPS 0.8465 0.7357 0.6741 0.5786 0.5202 0.3964 0.3169 17.77%
Adjusted Per Share Value based on latest NOSH - 238,263
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 5.23 5.68 4.28 3.87 3.65 3.36 1.34 25.45%
EPS 0.59 0.37 0.49 0.37 0.44 0.46 0.22 17.85%
DPS 0.19 0.00 0.06 0.12 0.06 0.04 0.09 13.24%
NAPS 0.0388 0.0343 0.0315 0.0277 0.0249 0.0191 0.0095 26.40%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.57 0.35 0.52 0.56 0.59 0.98 0.94 -
P/RPS 0.50 0.29 0.57 0.69 0.77 1.40 2.11 -21.31%
P/EPS 4.39 4.41 4.92 7.24 6.37 10.30 13.01 -16.54%
EY 22.78 22.68 20.34 13.81 15.71 9.71 7.69 19.82%
DY 7.10 0.00 2.40 4.46 2.14 0.77 3.19 14.25%
P/NAPS 0.67 0.48 0.77 0.97 1.13 2.47 2.97 -21.95%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 26/01/10 22/01/09 29/01/08 22/01/07 25/01/06 25/02/05 - -
Price 0.68 0.28 0.50 0.65 0.65 0.89 0.00 -
P/RPS 0.60 0.23 0.55 0.80 0.85 1.28 0.00 -
P/EPS 5.24 3.53 4.73 8.40 7.01 9.35 0.00 -
EY 19.10 28.35 21.15 11.90 14.26 10.69 0.00 -
DY 5.95 0.00 2.50 3.85 1.94 0.85 0.00 -
P/NAPS 0.80 0.38 0.74 1.12 1.25 2.25 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