[DXN] QoQ TTM Result on 28-Feb-2005 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- -3.47%
YoY- 35.97%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 182,069 184,176 180,867 172,964 167,353 152,906 130,730 24.68%
PBT 27,787 28,942 29,346 27,909 27,407 26,749 23,169 12.86%
Tax -5,649 -5,801 -5,971 -5,873 -4,578 -4,532 -3,971 26.46%
NP 22,138 23,141 23,375 22,036 22,829 22,217 19,198 9.95%
-
NP to SH 22,138 23,141 23,375 22,036 22,829 22,217 19,198 9.95%
-
Tax Rate 20.33% 20.04% 20.35% 21.04% 16.70% 16.94% 17.14% -
Total Cost 159,931 161,035 157,492 150,928 144,524 130,689 111,532 27.13%
-
Net Worth 124,257 121,564 118,504 109,703 95,100 91,016 86,589 27.19%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 3,009 48 48 4,800 1,814 4,510 4,510 -23.62%
Div Payout % 13.60% 0.21% 0.21% 21.79% 7.95% 20.30% 23.49% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 124,257 121,564 118,504 109,703 95,100 91,016 86,589 27.19%
NOSH 238,864 240,864 241,059 240,104 239,911 240,592 240,526 -0.46%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 12.16% 12.56% 12.92% 12.74% 13.64% 14.53% 14.69% -
ROE 17.82% 19.04% 19.72% 20.09% 24.01% 24.41% 22.17% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 76.22 76.46 75.03 72.04 69.76 63.55 54.35 25.26%
EPS 9.27 9.61 9.70 9.18 9.52 9.23 7.98 10.49%
DPS 1.26 0.02 0.02 2.00 0.76 1.87 1.88 -23.39%
NAPS 0.5202 0.5047 0.4916 0.4569 0.3964 0.3783 0.36 27.78%
Adjusted Per Share Value based on latest NOSH - 240,104
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 3.65 3.69 3.63 3.47 3.36 3.07 2.62 24.71%
EPS 0.44 0.46 0.47 0.44 0.46 0.45 0.39 8.36%
DPS 0.06 0.00 0.00 0.10 0.04 0.09 0.09 -23.66%
NAPS 0.0249 0.0244 0.0238 0.022 0.0191 0.0183 0.0174 26.96%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 0.59 0.70 0.69 0.87 0.98 0.87 0.84 -
P/RPS 0.77 0.92 0.92 1.21 1.40 1.37 1.55 -37.24%
P/EPS 6.37 7.29 7.12 9.48 10.30 9.42 10.52 -28.40%
EY 15.71 13.72 14.05 10.55 9.71 10.61 9.50 39.79%
DY 2.14 0.03 0.03 2.30 0.77 2.15 2.23 -2.70%
P/NAPS 1.13 1.39 1.40 1.90 2.47 2.30 2.33 -38.24%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 24/10/05 20/07/05 12/05/05 25/02/05 26/10/04 20/07/04 -
Price 0.65 0.65 0.69 0.78 0.89 0.89 0.88 -
P/RPS 0.85 0.85 0.92 1.08 1.28 1.40 1.62 -34.92%
P/EPS 7.01 6.77 7.12 8.50 9.35 9.64 11.03 -26.05%
EY 14.26 14.78 14.05 11.77 10.69 10.38 9.07 35.17%
DY 1.94 0.03 0.03 2.56 0.85 2.11 2.13 -6.03%
P/NAPS 1.25 1.29 1.40 1.71 2.25 2.35 2.44 -35.94%

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