[DXN] QoQ Annualized 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- -5.88%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 290,166 292,420 225,152 217,426 215,926 208,712 199,459 28.24%
PBT 29,468 24,272 28,671 28,636 29,022 27,972 28,185 2.99%
Tax -8,852 -7,936 -9,222 -7,557 -6,626 -7,188 -4,234 63.13%
NP 20,616 16,336 19,449 21,078 22,396 20,784 23,951 -9.47%
-
NP to SH 20,616 16,336 19,449 21,089 22,406 20,788 23,951 -9.47%
-
Tax Rate 30.04% 32.70% 32.16% 26.39% 22.83% 25.70% 15.02% -
Total Cost 269,550 276,084 205,703 196,348 193,530 187,928 175,508 32.94%
-
Net Worth 168,534 161,843 158,844 156,108 151,344 145,401 143,169 11.43%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - 5,916 -
Div Payout % - - - - - - 24.70% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 168,534 161,843 158,844 156,108 151,344 145,401 143,169 11.43%
NOSH 232,686 233,371 231,956 231,581 230,989 229,955 236,643 -1.11%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 7.10% 5.59% 8.64% 9.69% 10.37% 9.96% 12.01% -
ROE 12.23% 10.09% 12.24% 13.51% 14.80% 14.30% 16.73% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 124.70 125.30 97.07 93.89 93.48 90.76 84.29 29.68%
EPS 8.86 7.00 8.39 9.11 9.70 9.04 10.12 -8.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.7243 0.6935 0.6848 0.6741 0.6552 0.6323 0.605 12.68%
Adjusted Per Share Value based on latest NOSH - 233,030
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 5.82 5.87 4.52 4.36 4.33 4.19 4.00 28.25%
EPS 0.41 0.33 0.39 0.42 0.45 0.42 0.48 -9.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0338 0.0325 0.0319 0.0313 0.0304 0.0292 0.0287 11.46%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.38 0.44 0.44 0.52 0.62 0.53 0.62 -
P/RPS 0.30 0.35 0.45 0.55 0.66 0.58 0.74 -45.07%
P/EPS 4.29 6.29 5.25 5.71 6.39 5.86 6.13 -21.08%
EY 23.32 15.91 19.06 17.51 15.65 17.06 16.32 26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.03 -
P/NAPS 0.52 0.63 0.64 0.77 0.95 0.84 1.02 -36.05%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 24/07/08 29/04/08 29/01/08 29/10/07 26/07/07 25/04/07 -
Price 0.28 0.36 0.52 0.50 0.58 0.72 0.61 -
P/RPS 0.22 0.29 0.54 0.53 0.62 0.79 0.72 -54.47%
P/EPS 3.16 5.14 6.20 5.49 5.98 7.96 6.03 -34.87%
EY 31.64 19.44 16.12 18.21 16.72 12.56 16.59 53.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.10 -
P/NAPS 0.39 0.52 0.76 0.74 0.89 1.14 1.01 -46.82%

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