[DXN] QoQ Annualized Quarter Result on 31-Aug-2005 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ- -9.8%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 198,540 180,615 185,360 190,688 196,104 172,964 173,220 9.53%
PBT 26,864 27,449 28,969 32,148 35,700 27,908 29,132 -5.26%
Tax -8,304 -6,370 -5,566 -5,882 -6,580 -5,873 -5,865 26.11%
NP 18,560 21,079 23,402 26,266 29,120 22,035 23,266 -13.99%
-
NP to SH 18,560 21,079 23,402 26,266 29,120 22,035 23,266 -13.99%
-
Tax Rate 30.91% 23.21% 19.21% 18.30% 18.43% 21.04% 20.13% -
Total Cost 179,980 159,536 161,957 164,422 166,984 150,929 149,953 12.95%
-
Net Worth 128,730 126,798 124,904 121,618 118,504 109,910 95,277 22.23%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - 5,992 4,001 - - 48 32 -
Div Payout % - 28.43% 17.10% - - 0.22% 0.14% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 128,730 126,798 124,904 121,618 118,504 109,910 95,277 22.23%
NOSH 237,948 239,695 240,109 240,972 241,059 240,556 240,358 -0.67%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 9.35% 11.67% 12.63% 13.77% 14.85% 12.74% 13.43% -
ROE 14.42% 16.62% 18.74% 21.60% 24.57% 20.05% 24.42% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 83.44 75.35 77.20 79.13 81.35 71.90 72.07 10.26%
EPS 7.80 8.80 9.75 10.90 12.08 9.16 9.68 -13.41%
DPS 0.00 2.50 1.67 0.00 0.00 0.02 0.01 -
NAPS 0.541 0.529 0.5202 0.5047 0.4916 0.4569 0.3964 23.06%
Adjusted Per Share Value based on latest NOSH - 240,864
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 3.98 3.62 3.72 3.83 3.93 3.47 3.47 9.58%
EPS 0.37 0.42 0.47 0.53 0.58 0.44 0.47 -14.75%
DPS 0.00 0.12 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0254 0.0251 0.0244 0.0238 0.022 0.0191 22.21%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.60 0.64 0.59 0.70 0.69 0.87 0.98 -
P/RPS 0.72 0.85 0.76 0.88 0.85 1.21 1.36 -34.58%
P/EPS 7.69 7.28 6.05 6.42 5.71 9.50 10.12 -16.74%
EY 13.00 13.74 16.52 15.57 17.51 10.53 9.88 20.09%
DY 0.00 3.91 2.82 0.00 0.00 0.02 0.01 -
P/NAPS 1.11 1.21 1.13 1.39 1.40 1.90 2.47 -41.35%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 20/07/06 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 -
Price 0.57 0.60 0.65 0.65 0.69 0.78 0.89 -
P/RPS 0.68 0.80 0.84 0.82 0.85 1.08 1.23 -32.66%
P/EPS 7.31 6.82 6.67 5.96 5.71 8.52 9.19 -14.16%
EY 13.68 14.66 14.99 16.77 17.51 11.74 10.88 16.51%
DY 0.00 4.17 2.56 0.00 0.00 0.03 0.01 -
P/NAPS 1.05 1.13 1.25 1.29 1.40 1.71 2.25 -39.86%

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