[DXN] QoQ TTM Result on 31-Aug-2004 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 15.73%
YoY- 269.24%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 180,867 172,964 167,353 152,906 130,730 104,284 66,846 94.05%
PBT 29,346 27,909 27,407 26,749 23,169 19,294 13,736 65.80%
Tax -5,971 -5,873 -4,578 -4,532 -3,971 -3,088 -2,909 61.44%
NP 23,375 22,036 22,829 22,217 19,198 16,206 10,827 66.96%
-
NP to SH 23,375 22,036 22,829 22,217 19,198 16,206 10,827 66.96%
-
Tax Rate 20.35% 21.04% 16.70% 16.94% 17.14% 16.00% 21.18% -
Total Cost 157,492 150,928 144,524 130,689 111,532 88,078 56,019 99.07%
-
Net Worth 118,504 109,703 95,100 91,016 86,589 49,729 47,485 83.88%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 48 4,800 1,814 4,510 4,510 4,510 4,495 -95.13%
Div Payout % 0.21% 21.79% 7.95% 20.30% 23.49% 27.83% 41.52% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 118,504 109,703 95,100 91,016 86,589 49,729 47,485 83.88%
NOSH 241,059 240,104 239,911 240,592 240,526 149,832 149,844 37.25%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 12.92% 12.74% 13.64% 14.53% 14.69% 15.54% 16.20% -
ROE 19.72% 20.09% 24.01% 24.41% 22.17% 32.59% 22.80% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 75.03 72.04 69.76 63.55 54.35 69.60 44.61 41.38%
EPS 9.70 9.18 9.52 9.23 7.98 10.82 7.23 21.62%
DPS 0.02 2.00 0.76 1.87 1.88 3.01 3.00 -96.44%
NAPS 0.4916 0.4569 0.3964 0.3783 0.36 0.3319 0.3169 33.97%
Adjusted Per Share Value based on latest NOSH - 240,592
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 3.63 3.47 3.36 3.07 2.62 2.09 1.34 94.20%
EPS 0.47 0.44 0.46 0.45 0.39 0.33 0.22 65.79%
DPS 0.00 0.10 0.04 0.09 0.09 0.09 0.09 -
NAPS 0.0238 0.022 0.0191 0.0183 0.0174 0.01 0.0095 84.35%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.69 0.87 0.98 0.87 0.84 1.00 0.94 -
P/RPS 0.92 1.21 1.40 1.37 1.55 1.44 2.11 -42.47%
P/EPS 7.12 9.48 10.30 9.42 10.52 9.25 13.01 -33.06%
EY 14.05 10.55 9.71 10.61 9.50 10.82 7.69 49.39%
DY 0.03 2.30 0.77 2.15 2.23 3.01 3.19 -95.53%
P/NAPS 1.40 1.90 2.47 2.30 2.33 3.01 2.97 -39.40%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 20/07/05 12/05/05 25/02/05 26/10/04 20/07/04 21/04/04 - -
Price 0.69 0.78 0.89 0.89 0.88 0.89 0.00 -
P/RPS 0.92 1.08 1.28 1.40 1.62 1.28 0.00 -
P/EPS 7.12 8.50 9.35 9.64 11.03 8.23 0.00 -
EY 14.05 11.77 10.69 10.38 9.07 12.15 0.00 -
DY 0.03 2.56 0.85 2.11 2.13 3.38 0.00 -
P/NAPS 1.40 1.71 2.25 2.35 2.44 2.68 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