[DXN] QoQ Annualized Quarter Result on 31-Aug-2006 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 9.84%
YoY- -22.39%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 208,712 199,459 199,406 195,528 198,540 180,615 185,360 8.23%
PBT 27,972 28,185 28,398 29,072 26,864 27,449 28,969 -2.30%
Tax -7,188 -4,234 -8,772 -8,686 -8,304 -6,370 -5,566 18.60%
NP 20,784 23,951 19,626 20,386 18,560 21,079 23,402 -7.61%
-
NP to SH 20,788 23,951 19,626 20,386 18,560 21,079 23,402 -7.59%
-
Tax Rate 25.70% 15.02% 30.89% 29.88% 30.91% 23.21% 19.21% -
Total Cost 187,928 175,508 179,780 175,142 179,980 159,536 161,957 10.43%
-
Net Worth 145,401 143,169 137,592 131,938 128,730 126,798 124,904 10.67%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - 5,916 3,963 - - 5,992 4,001 -
Div Payout % - 24.70% 20.19% - - 28.43% 17.10% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 145,401 143,169 137,592 131,938 128,730 126,798 124,904 10.67%
NOSH 229,955 236,643 237,802 237,599 237,948 239,695 240,109 -2.84%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 9.96% 12.01% 9.84% 10.43% 9.35% 11.67% 12.63% -
ROE 14.30% 16.73% 14.26% 15.45% 14.42% 16.62% 18.74% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 90.76 84.29 83.85 82.29 83.44 75.35 77.20 11.40%
EPS 9.04 10.12 8.25 8.58 7.80 8.80 9.75 -4.91%
DPS 0.00 2.50 1.67 0.00 0.00 2.50 1.67 -
NAPS 0.6323 0.605 0.5786 0.5553 0.541 0.529 0.5202 13.90%
Adjusted Per Share Value based on latest NOSH - 237,307
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 4.19 4.00 4.00 3.92 3.98 3.62 3.72 8.26%
EPS 0.42 0.48 0.39 0.41 0.37 0.42 0.47 -7.23%
DPS 0.00 0.12 0.08 0.00 0.00 0.12 0.08 -
NAPS 0.0292 0.0287 0.0276 0.0265 0.0258 0.0254 0.0251 10.62%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.53 0.62 0.56 0.58 0.60 0.64 0.59 -
P/RPS 0.58 0.74 0.67 0.70 0.72 0.85 0.76 -16.50%
P/EPS 5.86 6.13 6.79 6.76 7.69 7.28 6.05 -2.10%
EY 17.06 16.32 14.74 14.79 13.00 13.74 16.52 2.16%
DY 0.00 4.03 2.98 0.00 0.00 3.91 2.82 -
P/NAPS 0.84 1.02 0.97 1.04 1.11 1.21 1.13 -17.95%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 25/04/07 22/01/07 20/10/06 20/07/06 24/04/06 25/01/06 -
Price 0.72 0.61 0.65 0.55 0.57 0.60 0.65 -
P/RPS 0.79 0.72 0.78 0.67 0.68 0.80 0.84 -4.01%
P/EPS 7.96 6.03 7.88 6.41 7.31 6.82 6.67 12.52%
EY 12.56 16.59 12.70 15.60 13.68 14.66 14.99 -11.13%
DY 0.00 4.10 2.56 0.00 0.00 4.17 2.56 -
P/NAPS 1.14 1.01 1.12 0.99 1.05 1.13 1.25 -5.96%

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