[DXN] YoY Annualized Quarter Result on 28-Feb-2007 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
28-Feb-2007 [#4]
Profit Trend
QoQ- 22.03%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 259,917 276,730 225,152 199,459 180,615 172,964 104,274 16.43%
PBT 37,000 27,218 28,671 28,185 27,449 27,908 19,048 11.69%
Tax -8,576 -6,884 -9,222 -4,234 -6,370 -5,873 -2,843 20.19%
NP 28,424 20,334 19,449 23,951 21,079 22,035 16,205 9.81%
-
NP to SH 28,424 20,334 19,449 23,951 21,079 22,035 16,205 9.81%
-
Tax Rate 23.18% 25.29% 32.16% 15.02% 23.21% 21.04% 14.93% -
Total Cost 231,493 256,396 205,703 175,508 159,536 150,929 88,069 17.46%
-
Net Worth 198,135 177,555 158,844 143,169 126,798 109,910 61,445 21.53%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 8,031 2,908 - 5,916 5,992 48 37 145.04%
Div Payout % 28.26% 14.31% - 24.70% 28.43% 0.22% 0.23% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 198,135 177,555 158,844 143,169 126,798 109,910 61,445 21.53%
NOSH 229,483 232,707 231,956 236,643 239,695 240,556 185,411 3.61%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 10.94% 7.35% 8.64% 12.01% 11.67% 12.74% 15.54% -
ROE 14.35% 11.45% 12.24% 16.73% 16.62% 20.05% 26.37% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 113.26 118.92 97.07 84.29 75.35 71.90 56.24 12.36%
EPS 12.38 8.74 8.39 10.12 8.80 9.16 8.74 5.97%
DPS 3.50 1.25 0.00 2.50 2.50 0.02 0.02 136.41%
NAPS 0.8634 0.763 0.6848 0.605 0.529 0.4569 0.3314 17.29%
Adjusted Per Share Value based on latest NOSH - 233,492
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 5.21 5.55 4.52 4.00 3.62 3.47 2.09 16.43%
EPS 0.57 0.41 0.39 0.48 0.42 0.44 0.33 9.53%
DPS 0.16 0.06 0.00 0.12 0.12 0.00 0.00 -
NAPS 0.0397 0.0356 0.0319 0.0287 0.0254 0.022 0.0123 21.55%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.67 0.31 0.44 0.62 0.64 0.87 1.00 -
P/RPS 0.59 0.26 0.45 0.74 0.85 1.21 1.78 -16.80%
P/EPS 5.41 3.55 5.25 6.13 7.28 9.50 11.44 -11.72%
EY 18.49 28.19 19.06 16.32 13.74 10.53 8.74 13.29%
DY 5.22 4.03 0.00 4.03 3.91 0.02 0.02 152.69%
P/NAPS 0.78 0.41 0.64 1.02 1.21 1.90 3.02 -20.18%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 29/04/09 29/04/08 25/04/07 24/04/06 12/05/05 21/04/04 -
Price 0.63 0.32 0.52 0.61 0.60 0.78 0.89 -
P/RPS 0.56 0.27 0.54 0.72 0.80 1.08 1.58 -15.86%
P/EPS 5.09 3.66 6.20 6.03 6.82 8.52 10.18 -10.90%
EY 19.66 27.31 16.12 16.59 14.66 11.74 9.82 12.25%
DY 5.56 3.91 0.00 4.10 4.17 0.03 0.02 155.36%
P/NAPS 0.73 0.42 0.76 1.01 1.13 1.71 2.69 -19.52%

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