[DXN] QoQ TTM Result on 29-Feb-2004 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 49.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 167,353 152,906 130,730 104,284 66,846 35,510 14,677 404.35%
PBT 27,407 26,749 23,169 19,294 13,736 7,586 3,613 284.64%
Tax -4,578 -4,532 -3,971 -3,088 -2,909 -1,569 -664 260.97%
NP 22,829 22,217 19,198 16,206 10,827 6,017 2,949 289.87%
-
NP to SH 22,829 22,217 19,198 16,206 10,827 6,017 2,949 289.87%
-
Tax Rate 16.70% 16.94% 17.14% 16.00% 21.18% 20.68% 18.38% -
Total Cost 144,524 130,689 111,532 88,078 56,019 29,493 11,728 431.07%
-
Net Worth 95,100 91,016 86,589 49,729 47,485 42,751 3,864,465 -91.48%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 1,814 4,510 4,510 4,510 4,495 - - -
Div Payout % 7.95% 20.30% 23.49% 27.83% 41.52% - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 95,100 91,016 86,589 49,729 47,485 42,751 3,864,465 -91.48%
NOSH 239,911 240,592 240,526 149,832 149,844 143,364 37,519 243.34%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 13.64% 14.53% 14.69% 15.54% 16.20% 16.94% 20.09% -
ROE 24.01% 24.41% 22.17% 32.59% 22.80% 14.07% 0.08% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 69.76 63.55 54.35 69.60 44.61 24.77 39.12 46.89%
EPS 9.52 9.23 7.98 10.82 7.23 4.20 7.86 13.58%
DPS 0.76 1.87 1.88 3.01 3.00 0.00 0.00 -
NAPS 0.3964 0.3783 0.36 0.3319 0.3169 0.2982 103.00 -97.51%
Adjusted Per Share Value based on latest NOSH - 149,832
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 3.36 3.07 2.62 2.09 1.34 0.71 0.29 409.74%
EPS 0.46 0.45 0.39 0.33 0.22 0.12 0.06 287.37%
DPS 0.04 0.09 0.09 0.09 0.09 0.00 0.00 -
NAPS 0.0191 0.0183 0.0174 0.01 0.0095 0.0086 0.7752 -91.47%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 - - -
Price 0.98 0.87 0.84 1.00 0.94 0.00 0.00 -
P/RPS 1.40 1.37 1.55 1.44 2.11 0.00 0.00 -
P/EPS 10.30 9.42 10.52 9.25 13.01 0.00 0.00 -
EY 9.71 10.61 9.50 10.82 7.69 0.00 0.00 -
DY 0.77 2.15 2.23 3.01 3.19 0.00 0.00 -
P/NAPS 2.47 2.30 2.33 3.01 2.97 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 25/02/05 26/10/04 20/07/04 21/04/04 - - - -
Price 0.89 0.89 0.88 0.89 0.00 0.00 0.00 -
P/RPS 1.28 1.40 1.62 1.28 0.00 0.00 0.00 -
P/EPS 9.35 9.64 11.03 8.23 0.00 0.00 0.00 -
EY 10.69 10.38 9.07 12.15 0.00 0.00 0.00 -
DY 0.85 2.11 2.13 3.38 0.00 0.00 0.00 -
P/NAPS 2.25 2.35 2.44 2.68 0.00 0.00 0.00 -

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