[DXN] YoY Cumulative 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- 119.68%
YoY- -22.39%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 137,463 145,083 107,963 97,764 95,344 84,132 35,510 25.28%
PBT 17,342 14,734 14,511 14,536 16,074 15,041 7,341 15.38%
Tax -3,118 -4,426 -3,313 -4,343 -2,941 -3,013 -1,324 15.32%
NP 14,224 10,308 11,198 10,193 13,133 12,028 6,017 15.40%
-
NP to SH 14,224 10,308 11,203 10,193 13,133 12,028 6,017 15.40%
-
Tax Rate 17.98% 30.04% 22.83% 29.88% 18.30% 20.03% 18.04% -
Total Cost 123,239 134,775 96,765 87,571 82,211 72,104 29,493 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 4,047 - - - - - - -
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 7.57% 6.12% 7.40% 7.73% 10.80% 13.22% 15.22% -
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 59.43 62.35 46.74 41.15 39.57 34.97 26.79 14.18%
EPS 6.15 4.43 4.85 4.29 5.45 5.00 4.54 5.18%
DPS 1.75 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 2.76 2.91 2.17 1.96 1.91 1.69 0.71 25.36%
EPS 0.29 0.21 0.22 0.20 0.26 0.24 0.12 15.82%
DPS 0.08 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 0.93 0.61 1.33 1.41 1.77 2.49 0.00 -
P/EPS 8.94 8.58 12.78 13.52 12.84 17.40 0.00 -
EY 11.18 11.66 7.82 7.40 7.79 5.75 0.00 -
DY 3.18 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 1.06 0.45 1.24 1.34 1.64 2.54 0.00 -
P/EPS 10.24 6.32 11.96 12.82 11.93 17.80 0.00 -
EY 9.76 15.82 8.36 7.80 8.38 5.62 0.00 -
DY 2.78 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