[DXN] QoQ TTM Result on 30-Nov-2003 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
13-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 79.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 152,906 130,730 104,284 66,846 35,510 14,677 0 -
PBT 26,749 23,169 19,294 13,736 7,586 3,613 0 -
Tax -4,532 -3,971 -3,088 -2,909 -1,569 -664 0 -
NP 22,217 19,198 16,206 10,827 6,017 2,949 0 -
-
NP to SH 22,217 19,198 16,206 10,827 6,017 2,949 0 -
-
Tax Rate 16.94% 17.14% 16.00% 21.18% 20.68% 18.38% - -
Total Cost 130,689 111,532 88,078 56,019 29,493 11,728 0 -
-
Net Worth 91,016 86,589 49,729 47,485 42,751 3,864,465 0 -
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 4,510 4,510 4,510 4,495 - - - -
Div Payout % 20.30% 23.49% 27.83% 41.52% - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 91,016 86,589 49,729 47,485 42,751 3,864,465 0 -
NOSH 240,592 240,526 149,832 149,844 143,364 37,519 0 -
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 14.53% 14.69% 15.54% 16.20% 16.94% 20.09% 0.00% -
ROE 24.41% 22.17% 32.59% 22.80% 14.07% 0.08% 0.00% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 63.55 54.35 69.60 44.61 24.77 39.12 0.00 -
EPS 9.23 7.98 10.82 7.23 4.20 7.86 0.00 -
DPS 1.87 1.88 3.01 3.00 0.00 0.00 0.00 -
NAPS 0.3783 0.36 0.3319 0.3169 0.2982 103.00 95.4533 -97.45%
Adjusted Per Share Value based on latest NOSH - 149,844
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 3.07 2.62 2.09 1.34 0.71 0.29 0.00 -
EPS 0.45 0.39 0.33 0.22 0.12 0.06 0.00 -
DPS 0.09 0.09 0.09 0.09 0.00 0.00 0.00 -
NAPS 0.0183 0.0174 0.01 0.0095 0.0086 0.7752 95.4533 -99.65%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 28/11/03 - - - -
Price 0.87 0.84 1.00 0.94 0.00 0.00 0.00 -
P/RPS 1.37 1.55 1.44 2.11 0.00 0.00 0.00 -
P/EPS 9.42 10.52 9.25 13.01 0.00 0.00 0.00 -
EY 10.61 9.50 10.82 7.69 0.00 0.00 0.00 -
DY 2.15 2.23 3.01 3.19 0.00 0.00 0.00 -
P/NAPS 2.30 2.33 3.01 2.97 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 26/10/04 20/07/04 21/04/04 - - - - -
Price 0.89 0.88 0.89 0.00 0.00 0.00 0.00 -
P/RPS 1.40 1.62 1.28 0.00 0.00 0.00 0.00 -
P/EPS 9.64 11.03 8.23 0.00 0.00 0.00 0.00 -
EY 10.38 9.07 12.15 0.00 0.00 0.00 0.00 -
DY 2.11 2.13 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.44 2.68 0.00 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