[DXN] QoQ Quarter Result on 30-Nov-2005 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- -24.5%
YoY- -18.5%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 48,128 49,635 43,194 43,676 46,318 49,026 43,049 7.69%
PBT 7,820 6,716 5,708 5,653 7,149 8,925 6,060 18.47%
Tax -2,267 -2,076 -2,000 -1,234 -1,296 -1,645 -1,474 33.13%
NP 5,553 4,640 3,708 4,419 5,853 7,280 4,586 13.56%
-
NP to SH 5,553 4,640 3,708 4,419 5,853 7,280 4,586 13.56%
-
Tax Rate 28.99% 30.91% 35.04% 21.83% 18.13% 18.43% 24.32% -
Total Cost 42,575 44,995 39,486 39,257 40,465 41,746 38,463 6.98%
-
Net Worth 131,776 128,730 126,024 124,257 121,564 118,504 109,703 12.96%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - 2,971 2,985 - - 24 -
Div Payout % - - 80.13% 67.57% - - 0.52% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 131,776 128,730 126,024 124,257 121,564 118,504 109,703 12.96%
NOSH 237,307 237,948 237,692 238,864 240,864 241,059 240,104 -0.77%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 11.54% 9.35% 8.58% 10.12% 12.64% 14.85% 10.65% -
ROE 4.21% 3.60% 2.94% 3.56% 4.81% 6.14% 4.18% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 20.28 20.86 18.17 18.28 19.23 20.34 17.93 8.53%
EPS 2.34 1.95 1.56 1.85 2.43 3.02 1.91 14.45%
DPS 0.00 0.00 1.25 1.25 0.00 0.00 0.01 -
NAPS 0.5553 0.541 0.5302 0.5202 0.5047 0.4916 0.4569 13.84%
Adjusted Per Share Value based on latest NOSH - 238,864
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 0.97 1.00 0.87 0.88 0.93 0.98 0.86 8.33%
EPS 0.11 0.09 0.07 0.09 0.12 0.15 0.09 14.27%
DPS 0.00 0.00 0.06 0.06 0.00 0.00 0.00 -
NAPS 0.0264 0.0258 0.0253 0.0249 0.0244 0.0238 0.022 12.88%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.58 0.60 0.64 0.59 0.70 0.69 0.87 -
P/RPS 2.86 2.88 3.52 3.23 3.64 3.39 4.85 -29.61%
P/EPS 24.79 30.77 41.03 31.89 28.81 22.85 45.55 -33.26%
EY 4.03 3.25 2.44 3.14 3.47 4.38 2.20 49.54%
DY 0.00 0.00 1.95 2.12 0.00 0.00 0.01 -
P/NAPS 1.04 1.11 1.21 1.13 1.39 1.40 1.90 -33.01%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/10/06 20/07/06 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 -
Price 0.55 0.57 0.60 0.65 0.65 0.69 0.78 -
P/RPS 2.71 2.73 3.30 3.55 3.38 3.39 4.35 -26.99%
P/EPS 23.50 29.23 38.46 35.14 26.75 22.85 40.84 -30.74%
EY 4.25 3.42 2.60 2.85 3.74 4.38 2.45 44.22%
DY 0.00 0.00 2.08 1.92 0.00 0.00 0.01 -
P/NAPS 0.99 1.05 1.13 1.25 1.29 1.40 1.71 -30.46%

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