[DXN] YoY Cumulative 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- 44.41%
YoY- -16.13%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 199,802 215,851 163,070 149,555 139,020 129,915 66,836 20.00%
PBT 29,414 18,813 21,477 21,299 21,727 21,849 13,490 13.86%
Tax -6,129 -3,853 -5,668 -6,579 -4,175 -4,399 -2,664 14.88%
NP 23,285 14,960 15,809 14,720 17,552 17,450 10,826 13.60%
-
NP to SH 23,285 14,960 15,817 14,720 17,552 17,450 10,826 13.60%
-
Tax Rate 20.84% 20.48% 26.39% 30.89% 19.22% 20.13% 19.75% -
Total Cost 176,517 200,891 147,261 134,835 121,468 112,465 56,010 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 6,333 - - 2,972 3,001 24 5,027 3.92%
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 11.94% 8.74% 10.13% 10.70% 14.05% 18.31% 20.38% -
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 86.75 92.78 70.42 62.89 57.90 54.05 39.88 13.81%
EPS 10.11 6.43 6.83 6.19 7.31 7.26 6.46 7.74%
DPS 2.75 0.00 0.00 1.25 1.25 0.01 3.00 -1.43%
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 4.01 4.33 3.27 3.00 2.79 2.61 1.34 20.02%
EPS 0.47 0.30 0.32 0.30 0.35 0.35 0.22 13.47%
DPS 0.13 0.00 0.00 0.06 0.06 0.00 0.10 4.46%
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 0.66 0.38 0.74 0.89 1.02 1.81 2.36 -19.11%
P/EPS 5.64 5.44 7.61 9.05 8.07 13.50 14.55 -14.59%
EY 17.74 18.37 13.13 11.05 12.39 7.41 6.87 17.11%
DY 4.82 0.00 0.00 2.23 2.12 0.01 3.19 7.11%
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 0.78 0.30 0.71 1.03 1.12 1.65 2.41 -17.12%
P/EPS 6.73 4.35 7.32 10.50 8.89 12.26 14.86 -12.35%
EY 14.87 22.96 13.66 9.52 11.25 8.16 6.73 14.11%
DY 4.04 0.00 0.00 1.92 1.92 0.01 3.13 4.34%
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