[DXN] YoY 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- -18.48%
YoY- 2.44%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 62,339 70,768 55,107 51,792 43,676 45,783 31,336 12.13%
PBT 12,072 4,079 6,966 6,763 5,653 6,808 6,150 11.88%
Tax -3,011 573 -2,355 -2,236 -1,234 -1,386 -1,340 14.43%
NP 9,061 4,652 4,611 4,527 4,419 5,422 4,810 11.12%
-
NP to SH 9,061 4,652 4,614 4,527 4,419 5,422 4,810 11.12%
-
Tax Rate 24.94% -14.05% 33.81% 33.06% 21.83% 20.36% 21.79% -
Total Cost 53,278 66,116 50,496 47,265 39,257 40,361 26,526 12.31%
-
Net Worth 193,202 171,123 157,085 137,859 124,257 95,100 47,485 26.32%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 2,282 - - 2,978 2,985 23 4,495 -10.67%
Div Payout % 25.19% - - 65.79% 67.57% 0.44% 93.46% -
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 193,202 171,123 157,085 137,859 124,257 95,100 47,485 26.32%
NOSH 228,236 232,600 233,030 238,263 238,864 239,911 149,844 7.25%
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 14.54% 6.57% 8.37% 8.74% 10.12% 11.84% 15.35% -
ROE 4.69% 2.72% 2.94% 3.28% 3.56% 5.70% 10.13% -
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 27.31 30.42 23.65 21.74 18.28 19.08 20.91 4.54%
EPS 3.97 2.00 1.98 1.90 1.85 2.26 3.21 3.60%
DPS 1.00 0.00 0.00 1.25 1.25 0.01 3.00 -16.71%
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 1.25 1.42 1.11 1.04 0.88 0.92 0.63 12.08%
EPS 0.18 0.09 0.09 0.09 0.09 0.11 0.10 10.28%
DPS 0.05 0.00 0.00 0.06 0.06 0.00 0.09 -9.32%
NAPS 0.0388 0.0343 0.0315 0.0277 0.0249 0.0191 0.0095 26.40%
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 2.09 1.15 2.20 2.58 3.23 5.14 4.49 -11.95%
P/EPS 14.36 17.50 26.26 29.47 31.89 43.36 29.28 -11.18%
EY 6.96 5.71 3.81 3.39 3.14 2.31 3.41 12.61%
DY 1.75 0.00 0.00 2.23 2.12 0.01 3.19 -9.51%
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 2.49 0.92 2.11 2.99 3.55 4.66 4.59 -9.68%
P/EPS 17.13 14.00 25.25 34.21 35.14 39.38 29.91 -8.86%
EY 5.84 7.14 3.96 2.92 2.85 2.54 3.34 9.75%
DY 1.47 0.00 0.00 1.92 1.92 0.01 3.13 -11.82%
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