[DXN] QoQ Annualized Quarter Result on 30-Nov-2005 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- -10.9%
YoY- 0.58%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 195,528 198,540 180,615 185,360 190,688 196,104 172,964 8.49%
PBT 29,072 26,864 27,449 28,969 32,148 35,700 27,908 2.75%
Tax -8,686 -8,304 -6,370 -5,566 -5,882 -6,580 -5,873 29.71%
NP 20,386 18,560 21,079 23,402 26,266 29,120 22,035 -5.03%
-
NP to SH 20,386 18,560 21,079 23,402 26,266 29,120 22,035 -5.03%
-
Tax Rate 29.88% 30.91% 23.21% 19.21% 18.30% 18.43% 21.04% -
Total Cost 175,142 179,980 159,536 161,957 164,422 166,984 150,929 10.39%
-
Net Worth 131,938 128,730 126,798 124,904 121,618 118,504 109,910 12.91%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - 5,992 4,001 - - 48 -
Div Payout % - - 28.43% 17.10% - - 0.22% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 131,938 128,730 126,798 124,904 121,618 118,504 109,910 12.91%
NOSH 237,599 237,948 239,695 240,109 240,972 241,059 240,556 -0.81%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 10.43% 9.35% 11.67% 12.63% 13.77% 14.85% 12.74% -
ROE 15.45% 14.42% 16.62% 18.74% 21.60% 24.57% 20.05% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 82.29 83.44 75.35 77.20 79.13 81.35 71.90 9.38%
EPS 8.58 7.80 8.80 9.75 10.90 12.08 9.16 -4.25%
DPS 0.00 0.00 2.50 1.67 0.00 0.00 0.02 -
NAPS 0.5553 0.541 0.529 0.5202 0.5047 0.4916 0.4569 13.84%
Adjusted Per Share Value based on latest NOSH - 238,864
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 3.92 3.98 3.62 3.72 3.83 3.93 3.47 8.44%
EPS 0.41 0.37 0.42 0.47 0.53 0.58 0.44 -4.58%
DPS 0.00 0.00 0.12 0.08 0.00 0.00 0.00 -
NAPS 0.0265 0.0258 0.0254 0.0251 0.0244 0.0238 0.022 13.17%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.58 0.60 0.64 0.59 0.70 0.69 0.87 -
P/RPS 0.70 0.72 0.85 0.76 0.88 0.85 1.21 -30.50%
P/EPS 6.76 7.69 7.28 6.05 6.42 5.71 9.50 -20.24%
EY 14.79 13.00 13.74 16.52 15.57 17.51 10.53 25.34%
DY 0.00 0.00 3.91 2.82 0.00 0.00 0.02 -
P/NAPS 1.04 1.11 1.21 1.13 1.39 1.40 1.90 -33.01%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/10/06 20/07/06 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 -
Price 0.55 0.57 0.60 0.65 0.65 0.69 0.78 -
P/RPS 0.67 0.68 0.80 0.84 0.82 0.85 1.08 -27.19%
P/EPS 6.41 7.31 6.82 6.67 5.96 5.71 8.52 -17.23%
EY 15.60 13.68 14.66 14.99 16.77 17.51 11.74 20.80%
DY 0.00 0.00 4.17 2.56 0.00 0.00 0.03 -
P/NAPS 0.99 1.05 1.13 1.25 1.29 1.40 1.71 -30.46%

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