[DXN] YoY Annualized Quarter Result on 30-Nov-2007 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- -5.88%
YoY- 7.45%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 286,450 266,402 287,801 217,426 199,406 185,360 173,220 8.74%
PBT 57,422 39,218 25,084 28,636 28,398 28,969 29,132 11.96%
Tax -11,102 -8,172 -5,137 -7,557 -8,772 -5,566 -5,865 11.21%
NP 46,320 31,046 19,946 21,078 19,626 23,402 23,266 12.15%
-
NP to SH 45,872 31,046 19,946 21,089 19,626 23,402 23,266 11.97%
-
Tax Rate 19.33% 20.84% 20.48% 26.39% 30.89% 19.21% 20.13% -
Total Cost 240,130 235,356 267,854 196,348 179,780 161,957 149,953 8.15%
-
Net Worth 217,081 194,962 171,167 156,108 137,592 124,904 95,277 14.70%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 23,481 8,444 - - 3,963 4,001 32 200.17%
Div Payout % 51.19% 27.20% - - 20.19% 17.10% 0.14% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 217,081 194,962 171,167 156,108 137,592 124,904 95,277 14.70%
NOSH 227,239 230,316 232,659 231,581 237,802 240,109 240,358 -0.93%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 16.17% 11.65% 6.93% 9.69% 9.84% 12.63% 13.43% -
ROE 21.13% 15.92% 11.65% 13.51% 14.26% 18.74% 24.42% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 126.06 115.67 123.70 93.89 83.85 77.20 72.07 9.76%
EPS 20.19 13.48 8.57 9.11 8.25 9.75 9.68 13.02%
DPS 10.33 3.67 0.00 0.00 1.67 1.67 0.01 217.77%
NAPS 0.9553 0.8465 0.7357 0.6741 0.5786 0.5202 0.3964 15.78%
Adjusted Per Share Value based on latest NOSH - 233,030
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 5.75 5.34 5.77 4.36 4.00 3.72 3.47 8.77%
EPS 0.92 0.62 0.40 0.42 0.39 0.47 0.47 11.83%
DPS 0.47 0.17 0.00 0.00 0.08 0.08 0.00 -
NAPS 0.0435 0.0391 0.0343 0.0313 0.0276 0.0251 0.0191 14.69%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 1.25 0.57 0.35 0.52 0.56 0.59 0.98 -
P/RPS 0.99 0.49 0.28 0.55 0.67 0.76 1.36 -5.15%
P/EPS 6.19 4.23 4.08 5.71 6.79 6.05 10.12 -7.86%
EY 16.15 23.65 24.50 17.51 14.74 16.52 9.88 8.53%
DY 8.27 6.43 0.00 0.00 2.98 2.82 0.01 206.21%
P/NAPS 1.31 0.67 0.48 0.77 0.97 1.13 2.47 -10.02%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 18/01/11 26/01/10 22/01/09 29/01/08 22/01/07 25/01/06 25/02/05 -
Price 1.50 0.68 0.28 0.50 0.65 0.65 0.89 -
P/RPS 1.19 0.59 0.23 0.53 0.78 0.84 1.23 -0.54%
P/EPS 7.43 5.04 3.27 5.49 7.88 6.67 9.19 -3.47%
EY 13.46 19.82 30.62 18.21 12.70 14.99 10.88 3.60%
DY 6.89 5.39 0.00 0.00 2.56 2.56 0.01 197.04%
P/NAPS 1.57 0.80 0.38 0.74 1.12 1.25 2.25 -5.81%

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