[DXN] YoY Annualized Quarter Result on 30-Nov-2006 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
22-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
30-Nov-2006 [#3]
Profit Trend
QoQ- -3.72%
YoY- -16.13%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 266,402 287,801 217,426 199,406 185,360 173,220 89,114 20.00%
PBT 39,218 25,084 28,636 28,398 28,969 29,132 17,986 13.86%
Tax -8,172 -5,137 -7,557 -8,772 -5,566 -5,865 -3,552 14.88%
NP 31,046 19,946 21,078 19,626 23,402 23,266 14,434 13.60%
-
NP to SH 31,046 19,946 21,089 19,626 23,402 23,266 14,434 13.60%
-
Tax Rate 20.84% 20.48% 26.39% 30.89% 19.21% 20.13% 19.75% -
Total Cost 235,356 267,854 196,348 179,780 161,957 149,953 74,680 21.06%
-
Net Worth 194,962 171,167 156,108 137,592 124,904 95,277 53,107 24.17%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 8,444 - - 3,963 4,001 32 6,703 3.91%
Div Payout % 27.20% - - 20.19% 17.10% 0.14% 46.44% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 194,962 171,167 156,108 137,592 124,904 95,277 53,107 24.17%
NOSH 230,316 232,659 231,581 237,802 240,109 240,358 167,585 5.43%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 11.65% 6.93% 9.69% 9.84% 12.63% 13.43% 16.20% -
ROE 15.92% 11.65% 13.51% 14.26% 18.74% 24.42% 27.18% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 115.67 123.70 93.89 83.85 77.20 72.07 53.18 13.81%
EPS 13.48 8.57 9.11 8.25 9.75 9.68 8.61 7.75%
DPS 3.67 0.00 0.00 1.67 1.67 0.01 4.00 -1.42%
NAPS 0.8465 0.7357 0.6741 0.5786 0.5202 0.3964 0.3169 17.77%
Adjusted Per Share Value based on latest NOSH - 238,263
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 5.34 5.77 4.36 4.00 3.72 3.47 1.79 19.96%
EPS 0.62 0.40 0.42 0.39 0.47 0.47 0.29 13.48%
DPS 0.17 0.00 0.00 0.08 0.08 0.00 0.13 4.56%
NAPS 0.0391 0.0343 0.0313 0.0276 0.0251 0.0191 0.0107 24.08%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.57 0.35 0.52 0.56 0.59 0.98 0.94 -
P/RPS 0.49 0.28 0.55 0.67 0.76 1.36 1.77 -19.25%
P/EPS 4.23 4.08 5.71 6.79 6.05 10.12 10.91 -14.59%
EY 23.65 24.50 17.51 14.74 16.52 9.88 9.16 17.10%
DY 6.43 0.00 0.00 2.98 2.82 0.01 4.26 7.09%
P/NAPS 0.67 0.48 0.77 0.97 1.13 2.47 2.97 -21.95%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 26/01/10 22/01/09 29/01/08 22/01/07 25/01/06 25/02/05 13/01/04 -
Price 0.68 0.28 0.50 0.65 0.65 0.89 0.96 -
P/RPS 0.59 0.23 0.53 0.78 0.84 1.23 1.81 -17.02%
P/EPS 5.04 3.27 5.49 7.88 6.67 9.19 11.15 -12.38%
EY 19.82 30.62 18.21 12.70 14.99 10.88 8.97 14.11%
DY 5.39 0.00 0.00 2.56 2.56 0.01 4.17 4.36%
P/NAPS 0.80 0.38 0.74 1.12 1.25 2.25 3.03 -19.88%

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