[DXN] QoQ TTM Result on 31-Aug-2007 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 1.88%
YoY- 34.04%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 251,180 230,253 213,178 209,863 202,206 199,663 192,749 19.28%
PBT 28,779 29,704 28,393 28,190 28,492 28,215 27,007 4.32%
Tax -10,579 -10,392 -3,756 -3,637 -4,388 -4,667 -8,579 14.97%
NP 18,200 19,312 24,637 24,553 24,104 23,548 18,428 -0.82%
-
NP to SH 18,207 19,320 24,643 24,556 24,103 23,546 18,428 -0.80%
-
Tax Rate 36.76% 34.99% 13.23% 12.90% 15.40% 16.54% 31.77% -
Total Cost 232,980 210,941 188,541 185,310 178,102 176,115 174,321 21.31%
-
Net Worth 161,843 159,757 157,085 151,351 145,401 140,515 137,859 11.27%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - 2,918 5,896 5,896 5,896 5,949 -
Div Payout % - - 11.84% 24.01% 24.47% 25.04% 32.28% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 161,843 159,757 157,085 151,351 145,401 140,515 137,859 11.27%
NOSH 233,371 233,666 233,030 231,000 229,955 233,492 238,263 -1.37%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 7.25% 8.39% 11.56% 11.70% 11.92% 11.79% 9.56% -
ROE 11.25% 12.09% 15.69% 16.22% 16.58% 16.76% 13.37% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 107.63 98.54 91.48 90.85 87.93 85.51 80.90 20.94%
EPS 7.80 8.27 10.58 10.63 10.48 10.08 7.73 0.60%
DPS 0.00 0.00 1.25 2.55 2.56 2.53 2.50 -
NAPS 0.6935 0.6837 0.6741 0.6552 0.6323 0.6018 0.5786 12.82%
Adjusted Per Share Value based on latest NOSH - 231,000
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 5.04 4.62 4.28 4.21 4.06 4.01 3.87 19.23%
EPS 0.37 0.39 0.49 0.49 0.48 0.47 0.37 0.00%
DPS 0.00 0.00 0.06 0.12 0.12 0.12 0.12 -
NAPS 0.0325 0.032 0.0315 0.0304 0.0292 0.0282 0.0277 11.23%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.44 0.44 0.52 0.62 0.53 0.62 0.56 -
P/RPS 0.41 0.45 0.57 0.68 0.60 0.73 0.69 -29.29%
P/EPS 5.64 5.32 4.92 5.83 5.06 6.15 7.24 -15.32%
EY 17.73 18.79 20.34 17.15 19.78 16.26 13.81 18.10%
DY 0.00 0.00 2.40 4.12 4.84 4.07 4.46 -
P/NAPS 0.63 0.64 0.77 0.95 0.84 1.03 0.97 -24.98%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 24/07/08 29/04/08 29/01/08 29/10/07 26/07/07 25/04/07 22/01/07 -
Price 0.36 0.52 0.50 0.58 0.72 0.61 0.65 -
P/RPS 0.33 0.53 0.55 0.64 0.82 0.71 0.80 -44.55%
P/EPS 4.61 6.29 4.73 5.46 6.87 6.05 8.40 -32.94%
EY 21.67 15.90 21.15 18.33 14.56 16.53 11.90 49.06%
DY 0.00 0.00 2.50 4.40 3.56 4.14 3.85 -
P/NAPS 0.52 0.76 0.74 0.89 1.14 1.01 1.12 -40.01%

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