[DXN] YoY Annualized Quarter Result on 31-Aug-2006 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- 9.84%
YoY- -22.39%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 274,926 290,166 215,926 195,528 190,688 168,264 71,020 25.28%
PBT 34,684 29,468 29,022 29,072 32,148 30,082 14,682 15.38%
Tax -6,236 -8,852 -6,626 -8,686 -5,882 -6,026 -2,648 15.32%
NP 28,448 20,616 22,396 20,386 26,266 24,056 12,034 15.40%
-
NP to SH 28,448 20,616 22,406 20,386 26,266 24,056 12,034 15.40%
-
Tax Rate 17.98% 30.04% 22.83% 29.88% 18.30% 20.03% 18.04% -
Total Cost 246,478 269,550 193,530 175,142 164,422 144,208 58,986 26.88%
-
Net Worth 187,964 168,534 151,344 131,938 121,618 91,003 39,521 29.64%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 8,094 - - - - - - -
Div Payout % 28.46% - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 187,964 168,534 151,344 131,938 121,618 91,003 39,521 29.64%
NOSH 231,284 232,686 230,989 237,599 240,972 240,560 132,533 9.71%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 10.35% 7.10% 10.37% 10.43% 13.77% 14.30% 16.94% -
ROE 15.13% 12.23% 14.80% 15.45% 21.60% 26.43% 30.45% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 118.87 124.70 93.48 82.29 79.13 69.95 53.59 14.18%
EPS 12.30 8.86 9.70 8.58 10.90 10.00 9.08 5.18%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8127 0.7243 0.6552 0.5553 0.5047 0.3783 0.2982 18.16%
Adjusted Per Share Value based on latest NOSH - 237,307
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 5.52 5.82 4.33 3.92 3.83 3.38 1.42 25.36%
EPS 0.57 0.41 0.45 0.41 0.53 0.48 0.24 15.49%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0338 0.0304 0.0265 0.0244 0.0183 0.0079 29.72%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 30/08/07 30/08/06 31/08/05 31/08/04 - -
Price 0.55 0.38 0.62 0.58 0.70 0.87 0.00 -
P/RPS 0.46 0.30 0.66 0.70 0.88 1.24 0.00 -
P/EPS 4.47 4.29 6.39 6.76 6.42 8.70 0.00 -
EY 22.36 23.32 15.65 14.79 15.57 11.49 0.00 -
DY 6.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.95 1.04 1.39 2.30 0.00 -
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 27/10/09 29/10/08 29/10/07 20/10/06 24/10/05 26/10/04 25/09/03 -
Price 0.63 0.28 0.58 0.55 0.65 0.89 0.00 -
P/RPS 0.53 0.22 0.62 0.67 0.82 1.27 0.00 -
P/EPS 5.12 3.16 5.98 6.41 5.96 8.90 0.00 -
EY 19.52 31.64 16.72 15.60 16.77 11.24 0.00 -
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.39 0.89 0.99 1.29 2.35 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