[DXN] QoQ Cumulative Quarter Result on 28-Feb-2006 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ- 20.09%
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 149,555 97,764 49,635 180,615 139,020 95,344 49,026 110.19%
PBT 21,299 14,536 6,716 27,449 21,727 16,074 8,925 78.48%
Tax -6,579 -4,343 -2,076 -6,370 -4,175 -2,941 -1,645 151.74%
NP 14,720 10,193 4,640 21,079 17,552 13,133 7,280 59.83%
-
NP to SH 14,720 10,193 4,640 21,079 17,552 13,133 7,280 59.83%
-
Tax Rate 30.89% 29.88% 30.91% 23.21% 19.22% 18.30% 18.43% -
Total Cost 134,835 87,571 44,995 159,536 121,468 82,211 41,746 118.34%
-
Net Worth 137,592 131,938 128,730 126,798 124,904 121,618 118,504 10.45%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 2,972 - - 5,992 3,001 - - -
Div Payout % 20.19% - - 28.43% 17.10% - - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 137,592 131,938 128,730 126,798 124,904 121,618 118,504 10.45%
NOSH 237,802 237,599 237,948 239,695 240,109 240,972 241,059 -0.90%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 9.84% 10.43% 9.35% 11.67% 12.63% 13.77% 14.85% -
ROE 10.70% 7.73% 3.60% 16.62% 14.05% 10.80% 6.14% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 62.89 41.15 20.86 75.35 57.90 39.57 20.34 112.09%
EPS 6.19 4.29 1.95 8.80 7.31 5.45 3.02 61.28%
DPS 1.25 0.00 0.00 2.50 1.25 0.00 0.00 -
NAPS 0.5786 0.5553 0.541 0.529 0.5202 0.5047 0.4916 11.46%
Adjusted Per Share Value based on latest NOSH - 237,692
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 3.00 1.96 1.00 3.62 2.79 1.91 0.98 110.68%
EPS 0.30 0.20 0.09 0.42 0.35 0.26 0.15 58.67%
DPS 0.06 0.00 0.00 0.12 0.06 0.00 0.00 -
NAPS 0.0276 0.0265 0.0258 0.0254 0.0251 0.0244 0.0238 10.36%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 -
Price 0.56 0.58 0.60 0.64 0.59 0.70 0.69 -
P/RPS 0.89 1.41 2.88 0.85 1.02 1.77 3.39 -58.96%
P/EPS 9.05 13.52 30.77 7.28 8.07 12.84 22.85 -46.03%
EY 11.05 7.40 3.25 13.74 12.39 7.79 4.38 85.21%
DY 2.23 0.00 0.00 3.91 2.12 0.00 0.00 -
P/NAPS 0.97 1.04 1.11 1.21 1.13 1.39 1.40 -21.68%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 22/01/07 20/10/06 20/07/06 24/04/06 25/01/06 24/10/05 20/07/05 -
Price 0.65 0.55 0.57 0.60 0.65 0.65 0.69 -
P/RPS 1.03 1.34 2.73 0.80 1.12 1.64 3.39 -54.77%
P/EPS 10.50 12.82 29.23 6.82 8.89 11.93 22.85 -40.42%
EY 9.52 7.80 3.42 14.66 11.25 8.38 4.38 67.71%
DY 1.92 0.00 0.00 4.17 1.92 0.00 0.00 -
P/NAPS 1.12 0.99 1.05 1.13 1.25 1.29 1.40 -13.81%

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