[DXN] YoY Annual (Unaudited) Result on 28-Feb-2006 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
YoY- -4.34%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annual (Unaudited) Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 276,730 225,152 199,459 180,615 172,964 104,274 0 -
PBT 27,218 28,671 28,185 27,449 27,908 19,048 0 -
Tax -6,884 -9,222 -4,234 -6,370 -5,873 -2,843 0 -
NP 20,334 19,449 23,951 21,079 22,035 16,205 0 -
-
NP to SH 20,334 19,449 23,951 21,079 22,035 16,205 0 -
-
Tax Rate 25.29% 32.16% 15.02% 23.21% 21.04% 14.93% - -
Total Cost 256,396 205,703 175,508 159,536 150,929 88,069 0 -
-
Net Worth 177,555 158,844 143,169 126,798 109,910 61,445 0 -
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 2,908 - 5,916 5,992 48 37 - -
Div Payout % 14.31% - 24.70% 28.43% 0.22% 0.23% - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 177,555 158,844 143,169 126,798 109,910 61,445 0 -
NOSH 232,707 231,956 236,643 239,695 240,556 185,411 0 -
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 7.35% 8.64% 12.01% 11.67% 12.74% 15.54% 0.00% -
ROE 11.45% 12.24% 16.73% 16.62% 20.05% 26.37% 0.00% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 118.92 97.07 84.29 75.35 71.90 56.24 0.00 -
EPS 8.74 8.39 10.12 8.80 9.16 8.74 0.00 -
DPS 1.25 0.00 2.50 2.50 0.02 0.02 0.00 -
NAPS 0.763 0.6848 0.605 0.529 0.4569 0.3314 95.4533 -55.25%
Adjusted Per Share Value based on latest NOSH - 237,692
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 5.55 4.52 4.00 3.62 3.47 2.09 0.00 -
EPS 0.41 0.39 0.48 0.42 0.44 0.33 0.00 -
DPS 0.06 0.00 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.0356 0.0319 0.0287 0.0254 0.022 0.0123 95.4533 -73.13%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 - -
Price 0.31 0.44 0.62 0.64 0.87 1.00 0.00 -
P/RPS 0.26 0.45 0.74 0.85 1.21 1.78 0.00 -
P/EPS 3.55 5.25 6.13 7.28 9.50 11.44 0.00 -
EY 28.19 19.06 16.32 13.74 10.53 8.74 0.00 -
DY 4.03 0.00 4.03 3.91 0.02 0.02 0.00 -
P/NAPS 0.41 0.64 1.02 1.21 1.90 3.02 0.00 -
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 29/04/09 29/04/08 25/04/07 24/04/06 12/05/05 21/04/04 - -
Price 0.32 0.52 0.61 0.60 0.78 0.89 0.00 -
P/RPS 0.27 0.54 0.72 0.80 1.08 1.58 0.00 -
P/EPS 3.66 6.20 6.03 6.82 8.52 10.18 0.00 -
EY 27.31 16.12 16.59 14.66 11.74 9.82 0.00 -
DY 3.91 0.00 4.10 4.17 0.03 0.02 0.00 -
P/NAPS 0.42 0.76 1.01 1.13 1.71 2.69 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