[DXN] QoQ TTM Result on 30-Nov-2007 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 0.35%
YoY- 33.73%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 267,373 251,180 230,253 213,178 209,863 202,206 199,663 21.38%
PBT 29,927 28,779 29,704 28,393 28,190 28,492 28,215 3.98%
Tax -11,505 -10,579 -10,392 -3,756 -3,637 -4,388 -4,667 81.98%
NP 18,422 18,200 19,312 24,637 24,553 24,104 23,548 -15.03%
-
NP to SH 18,425 18,207 19,320 24,643 24,556 24,103 23,546 -15.02%
-
Tax Rate 38.44% 36.76% 34.99% 13.23% 12.90% 15.40% 16.54% -
Total Cost 248,951 232,980 210,941 188,541 185,310 178,102 176,115 25.82%
-
Net Worth 168,840 161,843 159,757 157,085 151,351 145,401 140,515 12.96%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - 2,918 5,896 5,896 5,896 -
Div Payout % - - - 11.84% 24.01% 24.47% 25.04% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 168,840 161,843 159,757 157,085 151,351 145,401 140,515 12.96%
NOSH 233,108 233,371 233,666 233,030 231,000 229,955 233,492 -0.10%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 6.89% 7.25% 8.39% 11.56% 11.70% 11.92% 11.79% -
ROE 10.91% 11.25% 12.09% 15.69% 16.22% 16.58% 16.76% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 114.70 107.63 98.54 91.48 90.85 87.93 85.51 21.51%
EPS 7.90 7.80 8.27 10.58 10.63 10.48 10.08 -14.93%
DPS 0.00 0.00 0.00 1.25 2.55 2.56 2.53 -
NAPS 0.7243 0.6935 0.6837 0.6741 0.6552 0.6323 0.6018 13.08%
Adjusted Per Share Value based on latest NOSH - 233,030
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 5.36 5.04 4.62 4.28 4.21 4.06 4.01 21.23%
EPS 0.37 0.37 0.39 0.49 0.49 0.48 0.47 -14.68%
DPS 0.00 0.00 0.00 0.06 0.12 0.12 0.12 -
NAPS 0.0339 0.0325 0.032 0.0315 0.0304 0.0292 0.0282 12.99%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.38 0.44 0.44 0.52 0.62 0.53 0.62 -
P/RPS 0.33 0.41 0.45 0.57 0.68 0.60 0.73 -40.95%
P/EPS 4.81 5.64 5.32 4.92 5.83 5.06 6.15 -15.04%
EY 20.80 17.73 18.79 20.34 17.15 19.78 16.26 17.75%
DY 0.00 0.00 0.00 2.40 4.12 4.84 4.07 -
P/NAPS 0.52 0.63 0.64 0.77 0.95 0.84 1.03 -36.46%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 24/07/08 29/04/08 29/01/08 29/10/07 26/07/07 25/04/07 -
Price 0.28 0.36 0.52 0.50 0.58 0.72 0.61 -
P/RPS 0.24 0.33 0.53 0.55 0.64 0.82 0.71 -51.31%
P/EPS 3.54 4.61 6.29 4.73 5.46 6.87 6.05 -29.92%
EY 28.23 21.67 15.90 21.15 18.33 14.56 16.53 42.64%
DY 0.00 0.00 0.00 2.50 4.40 3.56 4.14 -
P/NAPS 0.39 0.52 0.76 0.74 0.89 1.14 1.01 -46.82%

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