[DXN] YoY Quarter Result on 31-Aug-2007 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 15.57%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 82,458 72,681 71,978 55,785 48,128 46,318 43,009 11.45%
PBT 15,311 10,773 8,666 7,518 7,820 7,149 7,553 12.49%
Tax -2,868 -1,561 -2,442 -1,516 -2,267 -1,296 -1,466 11.82%
NP 12,443 9,212 6,224 6,002 5,553 5,853 6,087 12.64%
-
NP to SH 12,289 9,212 6,224 6,006 5,553 5,853 6,087 12.41%
-
Tax Rate 18.73% 14.49% 28.18% 20.16% 28.99% 18.13% 19.41% -
Total Cost 70,015 63,469 65,754 49,783 42,575 40,465 36,922 11.24%
-
Net Worth 209,299 187,164 168,840 151,351 131,776 121,564 91,016 14.88%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 6,246 2,303 - - - - - -
Div Payout % 50.83% 25.00% - - - - - -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 209,299 187,164 168,840 151,351 131,776 121,564 91,016 14.88%
NOSH 227,153 230,300 233,108 231,000 237,307 240,864 240,592 -0.95%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 15.09% 12.67% 8.65% 10.76% 11.54% 12.64% 14.15% -
ROE 5.87% 4.92% 3.69% 3.97% 4.21% 4.81% 6.69% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 36.30 31.56 30.88 24.15 20.28 19.23 17.88 12.52%
EPS 5.41 4.00 2.67 2.60 2.34 2.43 2.53 13.49%
DPS 2.75 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9214 0.8127 0.7243 0.6552 0.5553 0.5047 0.3783 15.98%
Adjusted Per Share Value based on latest NOSH - 231,000
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 1.65 1.46 1.44 1.12 0.97 0.93 0.86 11.46%
EPS 0.25 0.18 0.12 0.12 0.11 0.12 0.12 13.00%
DPS 0.13 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.042 0.0375 0.0339 0.0304 0.0264 0.0244 0.0183 14.84%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 31/08/05 31/08/04 -
Price 0.86 0.55 0.38 0.62 0.58 0.70 0.87 -
P/RPS 2.37 1.74 1.23 2.57 2.86 3.64 4.87 -11.30%
P/EPS 15.90 13.75 14.23 23.85 24.79 28.81 34.39 -12.06%
EY 6.29 7.27 7.03 4.19 4.03 3.47 2.91 13.70%
DY 3.20 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.68 0.52 0.95 1.04 1.39 2.30 -14.00%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 18/10/10 27/10/09 29/10/08 29/10/07 20/10/06 24/10/05 26/10/04 -
Price 1.36 0.63 0.28 0.58 0.55 0.65 0.89 -
P/RPS 3.75 2.00 0.91 2.40 2.71 3.38 4.98 -4.61%
P/EPS 25.14 15.75 10.49 22.31 23.50 26.75 35.18 -5.44%
EY 3.98 6.35 9.54 4.48 4.25 3.74 2.84 5.78%
DY 2.02 1.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.78 0.39 0.89 0.99 1.29 2.35 -7.41%

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