[DXN] YoY Annualized Quarter Result on 31-Aug-2007 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 7.78%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 300,516 274,926 290,166 215,926 195,528 190,688 168,264 10.14%
PBT 55,668 34,684 29,468 29,022 29,072 32,148 30,082 10.79%
Tax -10,576 -6,236 -8,852 -6,626 -8,686 -5,882 -6,026 9.82%
NP 45,092 28,448 20,616 22,396 20,386 26,266 24,056 11.03%
-
NP to SH 44,730 28,448 20,616 22,406 20,386 26,266 24,056 10.88%
-
Tax Rate 19.00% 17.98% 30.04% 22.83% 29.88% 18.30% 20.03% -
Total Cost 255,424 246,478 269,550 193,530 175,142 164,422 144,208 9.99%
-
Net Worth 209,421 187,964 168,534 151,344 131,938 121,618 91,003 14.89%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 21,592 8,094 - - - - - -
Div Payout % 48.27% 28.46% - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 209,421 187,964 168,534 151,344 131,938 121,618 91,003 14.89%
NOSH 227,286 231,284 232,686 230,989 237,599 240,972 240,560 -0.94%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 15.00% 10.35% 7.10% 10.37% 10.43% 13.77% 14.30% -
ROE 21.36% 15.13% 12.23% 14.80% 15.45% 21.60% 26.43% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 132.22 118.87 124.70 93.48 82.29 79.13 69.95 11.18%
EPS 19.68 12.30 8.86 9.70 8.58 10.90 10.00 11.93%
DPS 9.50 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9214 0.8127 0.7243 0.6552 0.5553 0.5047 0.3783 15.98%
Adjusted Per Share Value based on latest NOSH - 231,000
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 6.03 5.52 5.82 4.33 3.92 3.83 3.38 10.12%
EPS 0.90 0.57 0.41 0.45 0.41 0.53 0.48 11.03%
DPS 0.43 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.0377 0.0338 0.0304 0.0265 0.0244 0.0183 14.84%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 31/08/05 31/08/04 -
Price 0.86 0.55 0.38 0.62 0.58 0.70 0.87 -
P/RPS 0.65 0.46 0.30 0.66 0.70 0.88 1.24 -10.20%
P/EPS 4.37 4.47 4.29 6.39 6.76 6.42 8.70 -10.83%
EY 22.88 22.36 23.32 15.65 14.79 15.57 11.49 12.15%
DY 11.05 6.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.68 0.52 0.95 1.04 1.39 2.30 -14.00%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 18/10/10 27/10/09 29/10/08 29/10/07 20/10/06 24/10/05 26/10/04 -
Price 1.36 0.63 0.28 0.58 0.55 0.65 0.89 -
P/RPS 1.03 0.53 0.22 0.62 0.67 0.82 1.27 -3.42%
P/EPS 6.91 5.12 3.16 5.98 6.41 5.96 8.90 -4.12%
EY 14.47 19.52 31.64 16.72 15.60 16.77 11.24 4.29%
DY 6.99 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.78 0.39 0.89 0.99 1.29 2.35 -7.41%

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