[DXN] QoQ Annualized Quarter Result on 31-Aug-2007 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 7.78%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 292,420 225,152 217,426 215,926 208,712 199,459 199,406 29.04%
PBT 24,272 28,671 28,636 29,022 27,972 28,185 28,398 -9.92%
Tax -7,936 -9,222 -7,557 -6,626 -7,188 -4,234 -8,772 -6.45%
NP 16,336 19,449 21,078 22,396 20,784 23,951 19,626 -11.50%
-
NP to SH 16,336 19,449 21,089 22,406 20,788 23,951 19,626 -11.50%
-
Tax Rate 32.70% 32.16% 26.39% 22.83% 25.70% 15.02% 30.89% -
Total Cost 276,084 205,703 196,348 193,530 187,928 175,508 179,780 33.07%
-
Net Worth 161,843 158,844 156,108 151,344 145,401 143,169 137,592 11.41%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - - - 5,916 3,963 -
Div Payout % - - - - - 24.70% 20.19% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 161,843 158,844 156,108 151,344 145,401 143,169 137,592 11.41%
NOSH 233,371 231,956 231,581 230,989 229,955 236,643 237,802 -1.24%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 5.59% 8.64% 9.69% 10.37% 9.96% 12.01% 9.84% -
ROE 10.09% 12.24% 13.51% 14.80% 14.30% 16.73% 14.26% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 125.30 97.07 93.89 93.48 90.76 84.29 83.85 30.67%
EPS 7.00 8.39 9.11 9.70 9.04 10.12 8.25 -10.36%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 1.67 -
NAPS 0.6935 0.6848 0.6741 0.6552 0.6323 0.605 0.5786 12.82%
Adjusted Per Share Value based on latest NOSH - 231,000
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 5.87 4.52 4.36 4.33 4.19 4.00 4.00 29.10%
EPS 0.33 0.39 0.42 0.45 0.42 0.48 0.39 -10.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.08 -
NAPS 0.0325 0.0319 0.0313 0.0304 0.0292 0.0287 0.0276 11.49%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.44 0.44 0.52 0.62 0.53 0.62 0.56 -
P/RPS 0.35 0.45 0.55 0.66 0.58 0.74 0.67 -35.11%
P/EPS 6.29 5.25 5.71 6.39 5.86 6.13 6.79 -4.96%
EY 15.91 19.06 17.51 15.65 17.06 16.32 14.74 5.21%
DY 0.00 0.00 0.00 0.00 0.00 4.03 2.98 -
P/NAPS 0.63 0.64 0.77 0.95 0.84 1.02 0.97 -24.98%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 24/07/08 29/04/08 29/01/08 29/10/07 26/07/07 25/04/07 22/01/07 -
Price 0.36 0.52 0.50 0.58 0.72 0.61 0.65 -
P/RPS 0.29 0.54 0.53 0.62 0.79 0.72 0.78 -48.26%
P/EPS 5.14 6.20 5.49 5.98 7.96 6.03 7.88 -24.76%
EY 19.44 16.12 18.21 16.72 12.56 16.59 12.70 32.78%
DY 0.00 0.00 0.00 0.00 0.00 4.10 2.56 -
P/NAPS 0.52 0.76 0.74 0.89 1.14 1.01 1.12 -40.01%

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