[DXN] QoQ Annualized Quarter Result on 31-May-2005 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- 32.15%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 180,615 185,360 190,688 196,104 172,964 173,220 168,264 4.84%
PBT 27,449 28,969 32,148 35,700 27,908 29,132 30,082 -5.93%
Tax -6,370 -5,566 -5,882 -6,580 -5,873 -5,865 -6,026 3.78%
NP 21,079 23,402 26,266 29,120 22,035 23,266 24,056 -8.45%
-
NP to SH 21,079 23,402 26,266 29,120 22,035 23,266 24,056 -8.45%
-
Tax Rate 23.21% 19.21% 18.30% 18.43% 21.04% 20.13% 20.03% -
Total Cost 159,536 161,957 164,422 166,984 150,929 149,953 144,208 6.98%
-
Net Worth 126,798 124,904 121,618 118,504 109,910 95,277 91,003 24.82%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 5,992 4,001 - - 48 32 - -
Div Payout % 28.43% 17.10% - - 0.22% 0.14% - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 126,798 124,904 121,618 118,504 109,910 95,277 91,003 24.82%
NOSH 239,695 240,109 240,972 241,059 240,556 240,358 240,560 -0.24%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 11.67% 12.63% 13.77% 14.85% 12.74% 13.43% 14.30% -
ROE 16.62% 18.74% 21.60% 24.57% 20.05% 24.42% 26.43% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 75.35 77.20 79.13 81.35 71.90 72.07 69.95 5.09%
EPS 8.80 9.75 10.90 12.08 9.16 9.68 10.00 -8.19%
DPS 2.50 1.67 0.00 0.00 0.02 0.01 0.00 -
NAPS 0.529 0.5202 0.5047 0.4916 0.4569 0.3964 0.3783 25.12%
Adjusted Per Share Value based on latest NOSH - 241,059
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 3.62 3.72 3.83 3.93 3.47 3.47 3.38 4.69%
EPS 0.42 0.47 0.53 0.58 0.44 0.47 0.48 -8.53%
DPS 0.12 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0254 0.0251 0.0244 0.0238 0.022 0.0191 0.0183 24.50%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.64 0.59 0.70 0.69 0.87 0.98 0.87 -
P/RPS 0.85 0.76 0.88 0.85 1.21 1.36 1.24 -22.31%
P/EPS 7.28 6.05 6.42 5.71 9.50 10.12 8.70 -11.22%
EY 13.74 16.52 15.57 17.51 10.53 9.88 11.49 12.69%
DY 3.91 2.82 0.00 0.00 0.02 0.01 0.00 -
P/NAPS 1.21 1.13 1.39 1.40 1.90 2.47 2.30 -34.90%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 26/10/04 -
Price 0.60 0.65 0.65 0.69 0.78 0.89 0.89 -
P/RPS 0.80 0.84 0.82 0.85 1.08 1.23 1.27 -26.57%
P/EPS 6.82 6.67 5.96 5.71 8.52 9.19 8.90 -16.30%
EY 14.66 14.99 16.77 17.51 11.74 10.88 11.24 19.43%
DY 4.17 2.56 0.00 0.00 0.03 0.01 0.00 -
P/NAPS 1.13 1.25 1.29 1.40 1.71 2.25 2.35 -38.70%

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