[DXN] QoQ 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- -16.09%
YoY- -19.15%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 51,792 48,128 49,635 43,194 43,676 46,318 49,026 3.72%
PBT 6,763 7,820 6,716 5,708 5,653 7,149 8,925 -16.86%
Tax -2,236 -2,267 -2,076 -2,000 -1,234 -1,296 -1,645 22.68%
NP 4,527 5,553 4,640 3,708 4,419 5,853 7,280 -27.12%
-
NP to SH 4,527 5,553 4,640 3,708 4,419 5,853 7,280 -27.12%
-
Tax Rate 33.06% 28.99% 30.91% 35.04% 21.83% 18.13% 18.43% -
Total Cost 47,265 42,575 44,995 39,486 39,257 40,465 41,746 8.62%
-
Net Worth 137,859 131,776 128,730 126,024 124,257 121,564 118,504 10.60%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div 2,978 - - 2,971 2,985 - - -
Div Payout % 65.79% - - 80.13% 67.57% - - -
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 137,859 131,776 128,730 126,024 124,257 121,564 118,504 10.60%
NOSH 238,263 237,307 237,948 237,692 238,864 240,864 241,059 -0.77%
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 8.74% 11.54% 9.35% 8.58% 10.12% 12.64% 14.85% -
ROE 3.28% 4.21% 3.60% 2.94% 3.56% 4.81% 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 21.74 20.28 20.86 18.17 18.28 19.23 20.34 4.53%
EPS 1.90 2.34 1.95 1.56 1.85 2.43 3.02 -26.55%
DPS 1.25 0.00 0.00 1.25 1.25 0.00 0.00 -
NAPS 0.5786 0.5553 0.541 0.5302 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 1.04 0.97 1.00 0.87 0.88 0.93 0.98 4.03%
EPS 0.09 0.11 0.09 0.07 0.09 0.12 0.15 -28.84%
DPS 0.06 0.00 0.00 0.06 0.06 0.00 0.00 -
NAPS 0.0277 0.0264 0.0258 0.0253 0.0249 0.0244 0.0238 10.63%
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 2.58 2.86 2.88 3.52 3.23 3.64 3.39 -16.62%
P/EPS 29.47 24.79 30.77 41.03 31.89 28.81 22.85 18.46%
EY 3.39 4.03 3.25 2.44 3.14 3.47 4.38 -15.68%
DY 2.23 0.00 0.00 1.95 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 2.99 2.71 2.73 3.30 3.55 3.38 3.39 -8.02%
P/EPS 34.21 23.50 29.23 38.46 35.14 26.75 22.85 30.83%
EY 2.92 4.25 3.42 2.60 2.85 3.74 4.38 -23.66%
DY 1.92 0.00 0.00 2.08 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