[DXN] QoQ TTM Result on 30-Nov-2005 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- -4.33%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 184,633 182,823 182,214 182,069 184,176 180,867 172,964 4.43%
PBT 25,897 25,226 27,435 27,787 28,942 29,346 27,909 -4.85%
Tax -7,577 -6,606 -6,175 -5,649 -5,801 -5,971 -5,873 18.45%
NP 18,320 18,620 21,260 22,138 23,141 23,375 22,036 -11.55%
-
NP to SH 18,320 18,620 21,260 22,138 23,141 23,375 22,036 -11.55%
-
Tax Rate 29.26% 26.19% 22.51% 20.33% 20.04% 20.35% 21.04% -
Total Cost 166,313 164,203 160,954 159,931 161,035 157,492 150,928 6.66%
-
Net Worth 131,776 128,730 126,024 124,257 121,564 118,504 109,703 12.96%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 5,956 5,956 5,956 3,009 48 48 4,800 15.42%
Div Payout % 32.52% 31.99% 28.02% 13.60% 0.21% 0.21% 21.79% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 131,776 128,730 126,024 124,257 121,564 118,504 109,703 12.96%
NOSH 237,307 237,948 237,692 238,864 240,864 241,059 240,104 -0.77%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 9.92% 10.18% 11.67% 12.16% 12.56% 12.92% 12.74% -
ROE 13.90% 14.46% 16.87% 17.82% 19.04% 19.72% 20.09% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 77.80 76.83 76.66 76.22 76.46 75.03 72.04 5.24%
EPS 7.72 7.83 8.94 9.27 9.61 9.70 9.18 -10.87%
DPS 2.50 2.50 2.50 1.26 0.02 0.02 2.00 15.99%
NAPS 0.5553 0.541 0.5302 0.5202 0.5047 0.4916 0.4569 13.84%
Adjusted Per Share Value based on latest NOSH - 238,864
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 3.70 3.67 3.66 3.65 3.69 3.63 3.47 4.35%
EPS 0.37 0.37 0.43 0.44 0.46 0.47 0.44 -10.88%
DPS 0.12 0.12 0.12 0.06 0.00 0.00 0.10 12.88%
NAPS 0.0264 0.0258 0.0253 0.0249 0.0244 0.0238 0.022 12.88%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.58 0.60 0.64 0.59 0.70 0.69 0.87 -
P/RPS 0.75 0.78 0.83 0.77 0.92 0.92 1.21 -27.23%
P/EPS 7.51 7.67 7.16 6.37 7.29 7.12 9.48 -14.34%
EY 13.31 13.04 13.98 15.71 13.72 14.05 10.55 16.70%
DY 4.31 4.17 3.91 2.14 0.03 0.03 2.30 51.82%
P/NAPS 1.04 1.11 1.21 1.13 1.39 1.40 1.90 -33.01%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/10/06 20/07/06 24/04/06 25/01/06 24/10/05 20/07/05 12/05/05 -
Price 0.55 0.57 0.60 0.65 0.65 0.69 0.78 -
P/RPS 0.71 0.74 0.78 0.85 0.85 0.92 1.08 -24.33%
P/EPS 7.12 7.28 6.71 7.01 6.77 7.12 8.50 -11.11%
EY 14.04 13.73 14.91 14.26 14.78 14.05 11.77 12.44%
DY 4.55 4.39 4.17 1.94 0.03 0.03 2.56 46.57%
P/NAPS 0.99 1.05 1.13 1.25 1.29 1.40 1.71 -30.46%

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