[DXN] YoY TTM Result on 31-May-2006 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- -12.42%
YoY- -20.34%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 268,399 251,180 202,206 182,823 180,867 130,730 14,677 62.24%
PBT 28,102 28,779 28,492 25,226 29,346 23,169 3,613 40.71%
Tax -5,858 -10,579 -4,388 -6,606 -5,971 -3,971 -664 43.69%
NP 22,244 18,200 24,104 18,620 23,375 19,198 2,949 39.99%
-
NP to SH 22,244 18,207 24,103 18,620 23,375 19,198 2,949 39.99%
-
Tax Rate 20.85% 36.76% 15.40% 26.19% 20.35% 17.14% 18.38% -
Total Cost 246,155 232,980 178,102 164,203 157,492 111,532 11,728 66.00%
-
Net Worth 182,079 161,843 145,401 128,730 118,504 86,589 3,864,465 -39.87%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 4,650 - 5,896 5,956 48 4,510 - -
Div Payout % 20.91% - 24.47% 31.99% 0.21% 23.49% - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 182,079 161,843 145,401 128,730 118,504 86,589 3,864,465 -39.87%
NOSH 232,037 233,371 229,955 237,948 241,059 240,526 37,519 35.44%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 8.29% 7.25% 11.92% 10.18% 12.92% 14.69% 20.09% -
ROE 12.22% 11.25% 16.58% 14.46% 19.72% 22.17% 0.08% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 115.67 107.63 87.93 76.83 75.03 54.35 39.12 19.78%
EPS 9.59 7.80 10.48 7.83 9.70 7.98 7.86 3.36%
DPS 2.00 0.00 2.56 2.50 0.02 1.88 0.00 -
NAPS 0.7847 0.6935 0.6323 0.541 0.4916 0.36 103.00 -55.60%
Adjusted Per Share Value based on latest NOSH - 237,948
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 5.38 5.04 4.06 3.67 3.63 2.62 0.29 62.63%
EPS 0.45 0.37 0.48 0.37 0.47 0.39 0.06 39.86%
DPS 0.09 0.00 0.12 0.12 0.00 0.09 0.00 -
NAPS 0.0365 0.0325 0.0292 0.0258 0.0238 0.0174 0.7752 -39.88%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 - -
Price 0.40 0.44 0.53 0.60 0.69 0.84 0.00 -
P/RPS 0.35 0.41 0.60 0.78 0.92 1.55 0.00 -
P/EPS 4.17 5.64 5.06 7.67 7.12 10.52 0.00 -
EY 23.97 17.73 19.78 13.04 14.05 9.50 0.00 -
DY 5.00 0.00 4.84 4.17 0.03 2.23 0.00 -
P/NAPS 0.51 0.63 0.84 1.11 1.40 2.33 0.00 -
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/07/09 24/07/08 26/07/07 20/07/06 20/07/05 20/07/04 - -
Price 0.40 0.36 0.72 0.57 0.69 0.88 0.00 -
P/RPS 0.35 0.33 0.82 0.74 0.92 1.62 0.00 -
P/EPS 4.17 4.61 6.87 7.28 7.12 11.03 0.00 -
EY 23.97 21.67 14.56 13.73 14.05 9.07 0.00 -
DY 5.00 0.00 3.56 4.39 0.03 2.13 0.00 -
P/NAPS 0.51 0.52 1.14 1.05 1.40 2.44 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