[DXN] YoY 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- 19.68%
YoY- -5.13%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 72,681 71,978 55,785 48,128 46,318 43,009 20,833 23.12%
PBT 10,773 8,666 7,518 7,820 7,149 7,553 3,973 18.06%
Tax -1,561 -2,442 -1,516 -2,267 -1,296 -1,466 -905 9.50%
NP 9,212 6,224 6,002 5,553 5,853 6,087 3,068 20.09%
-
NP to SH 9,212 6,224 6,006 5,553 5,853 6,087 3,068 20.09%
-
Tax Rate 14.49% 28.18% 20.16% 28.99% 18.13% 19.41% 22.78% -
Total Cost 63,469 65,754 49,783 42,575 40,465 36,922 17,765 23.61%
-
Net Worth 187,164 168,840 151,351 131,776 121,564 91,016 42,751 27.87%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 2,303 - - - - - - -
Div Payout % 25.00% - - - - - - -
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 187,164 168,840 151,351 131,776 121,564 91,016 42,751 27.87%
NOSH 230,300 233,108 231,000 237,307 240,864 240,592 143,364 8.21%
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 12.67% 8.65% 10.76% 11.54% 12.64% 14.15% 14.73% -
ROE 4.92% 3.69% 3.97% 4.21% 4.81% 6.69% 7.18% -
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 31.56 30.88 24.15 20.28 19.23 17.88 14.53 13.78%
EPS 4.00 2.67 2.60 2.34 2.43 2.53 2.14 10.97%
DPS 1.00 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 1.46 1.44 1.12 0.97 0.93 0.86 0.42 23.05%
EPS 0.18 0.12 0.12 0.11 0.12 0.12 0.06 20.07%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0339 0.0304 0.0264 0.0244 0.0183 0.0086 27.78%
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 1.74 1.23 2.57 2.86 3.64 4.87 0.00 -
P/EPS 13.75 14.23 23.85 24.79 28.81 34.39 0.00 -
EY 7.27 7.03 4.19 4.03 3.47 2.91 0.00 -
DY 1.82 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 2.00 0.91 2.40 2.71 3.38 4.98 0.00 -
P/EPS 15.75 10.49 22.31 23.50 26.75 35.18 0.00 -
EY 6.35 9.54 4.48 4.25 3.74 2.84 0.00 -
DY 1.59 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