[DXN] QoQ Annualized Quarter Result on 31-May-2006 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-May-2006 [#1]
Profit Trend
QoQ- -11.95%
YoY- -36.26%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 199,459 199,406 195,528 198,540 180,615 185,360 190,688 3.05%
PBT 28,185 28,398 29,072 26,864 27,449 28,969 32,148 -8.41%
Tax -4,234 -8,772 -8,686 -8,304 -6,370 -5,566 -5,882 -19.72%
NP 23,951 19,626 20,386 18,560 21,079 23,402 26,266 -5.98%
-
NP to SH 23,951 19,626 20,386 18,560 21,079 23,402 26,266 -5.98%
-
Tax Rate 15.02% 30.89% 29.88% 30.91% 23.21% 19.21% 18.30% -
Total Cost 175,508 179,780 175,142 179,980 159,536 161,957 164,422 4.45%
-
Net Worth 143,169 137,592 131,938 128,730 126,798 124,904 121,618 11.52%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 5,916 3,963 - - 5,992 4,001 - -
Div Payout % 24.70% 20.19% - - 28.43% 17.10% - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 143,169 137,592 131,938 128,730 126,798 124,904 121,618 11.52%
NOSH 236,643 237,802 237,599 237,948 239,695 240,109 240,972 -1.20%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 12.01% 9.84% 10.43% 9.35% 11.67% 12.63% 13.77% -
ROE 16.73% 14.26% 15.45% 14.42% 16.62% 18.74% 21.60% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 84.29 83.85 82.29 83.44 75.35 77.20 79.13 4.31%
EPS 10.12 8.25 8.58 7.80 8.80 9.75 10.90 -4.84%
DPS 2.50 1.67 0.00 0.00 2.50 1.67 0.00 -
NAPS 0.605 0.5786 0.5553 0.541 0.529 0.5202 0.5047 12.88%
Adjusted Per Share Value based on latest NOSH - 237,948
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 4.00 4.00 3.92 3.98 3.62 3.72 3.83 2.94%
EPS 0.48 0.39 0.41 0.37 0.42 0.47 0.53 -6.40%
DPS 0.12 0.08 0.00 0.00 0.12 0.08 0.00 -
NAPS 0.0287 0.0276 0.0265 0.0258 0.0254 0.0251 0.0244 11.46%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 -
Price 0.62 0.56 0.58 0.60 0.64 0.59 0.70 -
P/RPS 0.74 0.67 0.70 0.72 0.85 0.76 0.88 -10.93%
P/EPS 6.13 6.79 6.76 7.69 7.28 6.05 6.42 -3.04%
EY 16.32 14.74 14.79 13.00 13.74 16.52 15.57 3.19%
DY 4.03 2.98 0.00 0.00 3.91 2.82 0.00 -
P/NAPS 1.02 0.97 1.04 1.11 1.21 1.13 1.39 -18.68%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 25/04/07 22/01/07 20/10/06 20/07/06 24/04/06 25/01/06 24/10/05 -
Price 0.61 0.65 0.55 0.57 0.60 0.65 0.65 -
P/RPS 0.72 0.78 0.67 0.68 0.80 0.84 0.82 -8.32%
P/EPS 6.03 7.88 6.41 7.31 6.82 6.67 5.96 0.78%
EY 16.59 12.70 15.60 13.68 14.66 14.99 16.77 -0.71%
DY 4.10 2.56 0.00 0.00 4.17 2.56 0.00 -
P/NAPS 1.01 1.12 0.99 1.05 1.13 1.25 1.29 -15.08%

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