[DXN] YoY TTM Result on 31-Aug-2003 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 104.04%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 184,633 184,176 152,906 35,510 73.15%
PBT 25,897 28,942 26,749 7,586 50.51%
Tax -7,577 -5,801 -4,532 -1,569 68.94%
NP 18,320 23,141 22,217 6,017 44.88%
-
NP to SH 18,320 23,141 22,217 6,017 44.88%
-
Tax Rate 29.26% 20.04% 16.94% 20.68% -
Total Cost 166,313 161,035 130,689 29,493 77.89%
-
Net Worth 131,776 121,564 91,016 42,751 45.48%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 5,956 48 4,510 - -
Div Payout % 32.52% 0.21% 20.30% - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 131,776 121,564 91,016 42,751 45.48%
NOSH 237,307 240,864 240,592 143,364 18.27%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 9.92% 12.56% 14.53% 16.94% -
ROE 13.90% 19.04% 24.41% 14.07% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 77.80 76.46 63.55 24.77 46.39%
EPS 7.72 9.61 9.23 4.20 22.47%
DPS 2.50 0.02 1.87 0.00 -
NAPS 0.5553 0.5047 0.3783 0.2982 23.00%
Adjusted Per Share Value based on latest NOSH - 143,364
31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 3.70 3.69 3.07 0.71 73.28%
EPS 0.37 0.46 0.45 0.12 45.49%
DPS 0.12 0.00 0.09 0.00 -
NAPS 0.0264 0.0244 0.0183 0.0086 45.28%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 30/08/06 31/08/05 31/08/04 - -
Price 0.58 0.70 0.87 0.00 -
P/RPS 0.75 0.92 1.37 0.00 -
P/EPS 7.51 7.29 9.42 0.00 -
EY 13.31 13.72 10.61 0.00 -
DY 4.31 0.03 2.15 0.00 -
P/NAPS 1.04 1.39 2.30 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 20/10/06 24/10/05 26/10/04 - -
Price 0.55 0.65 0.89 0.00 -
P/RPS 0.71 0.85 1.40 0.00 -
P/EPS 7.12 6.77 9.64 0.00 -
EY 14.04 14.78 10.38 0.00 -
DY 4.55 0.03 2.11 0.00 -
P/NAPS 0.99 1.29 2.35 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