[DXN] QoQ Quarter Result on 31-Aug-2006 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 19.68%
YoY- -5.13%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 52,178 50,108 51,792 48,128 49,635 43,194 43,676 12.60%
PBT 6,993 6,916 6,763 7,820 6,716 5,708 5,653 15.25%
Tax -1,797 1,912 -2,236 -2,267 -2,076 -2,000 -1,234 28.50%
NP 5,196 8,828 4,527 5,553 4,640 3,708 4,419 11.41%
-
NP to SH 5,197 8,826 4,527 5,553 4,640 3,708 4,419 11.42%
-
Tax Rate 25.70% -27.65% 33.06% 28.99% 30.91% 35.04% 21.83% -
Total Cost 46,982 41,280 47,265 42,575 44,995 39,486 39,257 12.73%
-
Net Worth 145,401 140,515 137,859 131,776 128,730 126,024 124,257 11.05%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div - 2,918 2,978 - - 2,971 2,985 -
Div Payout % - 33.07% 65.79% - - 80.13% 67.57% -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 145,401 140,515 137,859 131,776 128,730 126,024 124,257 11.05%
NOSH 229,955 233,492 238,263 237,307 237,948 237,692 238,864 -2.50%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 9.96% 17.62% 8.74% 11.54% 9.35% 8.58% 10.12% -
ROE 3.57% 6.28% 3.28% 4.21% 3.60% 2.94% 3.56% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 22.69 21.46 21.74 20.28 20.86 18.17 18.28 15.51%
EPS 2.26 3.78 1.90 2.34 1.95 1.56 1.85 14.29%
DPS 0.00 1.25 1.25 0.00 0.00 1.25 1.25 -
NAPS 0.6323 0.6018 0.5786 0.5553 0.541 0.5302 0.5202 13.90%
Adjusted Per Share Value based on latest NOSH - 237,307
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 1.05 1.01 1.04 0.97 1.00 0.87 0.88 12.50%
EPS 0.10 0.18 0.09 0.11 0.09 0.07 0.09 7.28%
DPS 0.00 0.06 0.06 0.00 0.00 0.06 0.06 -
NAPS 0.0292 0.0282 0.0277 0.0264 0.0258 0.0253 0.0249 11.21%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.53 0.62 0.56 0.58 0.60 0.64 0.59 -
P/RPS 2.34 2.89 2.58 2.86 2.88 3.52 3.23 -19.35%
P/EPS 23.45 16.40 29.47 24.79 30.77 41.03 31.89 -18.54%
EY 4.26 6.10 3.39 4.03 3.25 2.44 3.14 22.57%
DY 0.00 2.02 2.23 0.00 0.00 1.95 2.12 -
P/NAPS 0.84 1.03 0.97 1.04 1.11 1.21 1.13 -17.95%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 26/07/07 25/04/07 22/01/07 20/10/06 20/07/06 24/04/06 25/01/06 -
Price 0.72 0.61 0.65 0.55 0.57 0.60 0.65 -
P/RPS 3.17 2.84 2.99 2.71 2.73 3.30 3.55 -7.27%
P/EPS 31.86 16.14 34.21 23.50 29.23 38.46 35.14 -6.32%
EY 3.14 6.20 2.92 4.25 3.42 2.60 2.85 6.67%
DY 0.00 2.05 1.92 0.00 0.00 2.08 1.92 -
P/NAPS 1.14 1.01 1.12 0.99 1.05 1.13 1.25 -5.96%

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