[DXN] QoQ TTM 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- -3.97%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 192,749 184,633 182,823 182,214 182,069 184,176 180,867 4.32%
PBT 27,007 25,897 25,226 27,435 27,787 28,942 29,346 -5.38%
Tax -8,579 -7,577 -6,606 -6,175 -5,649 -5,801 -5,971 27.30%
NP 18,428 18,320 18,620 21,260 22,138 23,141 23,375 -14.64%
-
NP to SH 18,428 18,320 18,620 21,260 22,138 23,141 23,375 -14.64%
-
Tax Rate 31.77% 29.26% 26.19% 22.51% 20.33% 20.04% 20.35% -
Total Cost 174,321 166,313 164,203 160,954 159,931 161,035 157,492 6.99%
-
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 5,949 5,956 5,956 5,956 3,009 48 48 2378.53%
Div Payout % 32.28% 32.52% 31.99% 28.02% 13.60% 0.21% 0.21% -
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 9.56% 9.92% 10.18% 11.67% 12.16% 12.56% 12.92% -
ROE 13.37% 13.90% 14.46% 16.87% 17.82% 19.04% 19.72% -
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 80.90 77.80 76.83 76.66 76.22 76.46 75.03 5.14%
EPS 7.73 7.72 7.83 8.94 9.27 9.61 9.70 -14.03%
DPS 2.50 2.50 2.50 2.50 1.26 0.02 0.02 2392.66%
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 3.87 3.70 3.67 3.66 3.65 3.69 3.63 4.35%
EPS 0.37 0.37 0.37 0.43 0.44 0.46 0.47 -14.72%
DPS 0.12 0.12 0.12 0.12 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 0.69 0.75 0.78 0.83 0.77 0.92 0.92 -17.43%
P/EPS 7.24 7.51 7.67 7.16 6.37 7.29 7.12 1.11%
EY 13.81 13.31 13.04 13.98 15.71 13.72 14.05 -1.14%
DY 4.46 4.31 4.17 3.91 2.14 0.03 0.03 2697.82%
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 0.80 0.71 0.74 0.78 0.85 0.85 0.92 -8.88%
P/EPS 8.40 7.12 7.28 6.71 7.01 6.77 7.12 11.64%
EY 11.90 14.04 13.73 14.91 14.26 14.78 14.05 -10.47%
DY 3.85 4.55 4.39 4.17 1.94 0.03 0.03 2436.74%
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