[DXN] YoY Quarter Result on 28-Feb-2007 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
28-Feb-2007 [#4]
Profit Trend
QoQ- 94.96%
YoY- 138.03%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 60,137 60,871 67,183 50,108 43,194 43,049 37,438 8.21%
PBT 7,312 8,788 8,227 6,916 5,708 6,060 5,558 4.67%
Tax -2,187 -2,432 -4,724 1,912 -2,000 -1,474 -179 51.73%
NP 5,125 6,356 3,503 8,828 3,708 4,586 5,379 -0.80%
-
NP to SH 5,125 6,356 3,505 8,826 3,708 4,586 5,379 -0.80%
-
Tax Rate 29.91% 27.67% 57.42% -27.65% 35.04% 24.32% 3.22% -
Total Cost 55,012 54,515 63,680 41,280 39,486 38,463 32,059 9.41%
-
Net Worth 195,883 178,410 159,757 140,515 126,024 109,703 49,654 25.68%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 1,700 2,910 - 2,918 2,971 24 14 122.44%
Div Payout % 33.19% 45.79% - 33.07% 80.13% 0.52% 0.28% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 195,883 178,410 159,757 140,515 126,024 109,703 49,654 25.68%
NOSH 226,769 232,820 233,666 233,492 237,692 240,104 149,832 7.14%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 8.52% 10.44% 5.21% 17.62% 8.58% 10.65% 14.37% -
ROE 2.62% 3.56% 2.19% 6.28% 2.94% 4.18% 10.83% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 26.52 26.15 28.75 21.46 18.17 17.93 24.99 0.99%
EPS 2.26 2.73 1.50 3.78 1.56 1.91 3.59 -7.41%
DPS 0.75 1.25 0.00 1.25 1.25 0.01 0.01 105.28%
NAPS 0.8638 0.7663 0.6837 0.6018 0.5302 0.4569 0.3314 17.30%
Adjusted Per Share Value based on latest NOSH - 233,492
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 1.21 1.22 1.35 1.01 0.87 0.86 0.75 8.29%
EPS 0.10 0.13 0.07 0.18 0.07 0.09 0.11 -1.57%
DPS 0.03 0.06 0.00 0.06 0.06 0.00 0.00 -
NAPS 0.0393 0.0358 0.032 0.0282 0.0253 0.022 0.01 25.60%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.67 0.31 0.44 0.62 0.64 0.87 1.00 -
P/RPS 2.53 1.19 1.53 2.89 3.52 4.85 4.00 -7.34%
P/EPS 29.65 11.36 29.33 16.40 41.03 45.55 27.86 1.04%
EY 3.37 8.81 3.41 6.10 2.44 2.20 3.59 -1.04%
DY 1.12 4.03 0.00 2.02 1.95 0.01 0.01 119.47%
P/NAPS 0.78 0.40 0.64 1.03 1.21 1.90 3.02 -20.18%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 29/04/09 29/04/08 25/04/07 24/04/06 12/05/05 21/04/04 -
Price 0.63 0.32 0.52 0.61 0.60 0.78 0.89 -
P/RPS 2.38 1.22 1.81 2.84 3.30 4.35 3.56 -6.48%
P/EPS 27.88 11.72 34.67 16.14 38.46 40.84 24.79 1.97%
EY 3.59 8.53 2.88 6.20 2.60 2.45 4.03 -1.90%
DY 1.19 3.91 0.00 2.05 2.08 0.01 0.01 121.70%
P/NAPS 0.73 0.42 0.76 1.01 1.13 1.71 2.69 -19.52%

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