[DXN] YoY TTM 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- 27.77%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 259,939 276,722 230,253 199,663 182,214 172,964 104,284 16.43%
PBT 36,726 27,601 29,704 28,215 27,435 27,909 19,294 11.31%
Tax -8,316 -6,285 -10,392 -4,667 -6,175 -5,873 -3,088 17.94%
NP 28,410 21,316 19,312 23,548 21,260 22,036 16,206 9.80%
-
NP to SH 28,410 21,316 19,320 23,546 21,260 22,036 16,206 9.80%
-
Tax Rate 22.64% 22.77% 34.99% 16.54% 22.51% 21.04% 16.00% -
Total Cost 231,529 255,406 210,941 176,115 160,954 150,928 88,078 17.46%
-
Net Worth 195,883 178,410 159,757 140,515 126,024 109,703 49,729 25.65%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 8,026 2,910 - 5,896 5,956 4,800 4,510 10.07%
Div Payout % 28.25% 13.65% - 25.04% 28.02% 21.79% 27.83% -
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 49,729 25.65%
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 10.93% 7.70% 8.39% 11.79% 11.67% 12.74% 15.54% -
ROE 14.50% 11.95% 12.09% 16.76% 16.87% 20.09% 32.59% -
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 114.63 118.86 98.54 85.51 76.66 72.04 69.60 8.66%
EPS 12.53 9.16 8.27 10.08 8.94 9.18 10.82 2.47%
DPS 3.54 1.25 0.00 2.53 2.50 2.00 3.01 2.73%
NAPS 0.8638 0.7663 0.6837 0.6018 0.5302 0.4569 0.3319 17.27%
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 5.21 5.55 4.62 4.01 3.66 3.47 2.09 16.43%
EPS 0.57 0.43 0.39 0.47 0.43 0.44 0.33 9.53%
DPS 0.16 0.06 0.00 0.12 0.12 0.10 0.09 10.05%
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 0.58 0.26 0.45 0.73 0.83 1.21 1.44 -14.05%
P/EPS 5.35 3.39 5.32 6.15 7.16 9.48 9.25 -8.71%
EY 18.70 29.53 18.79 16.26 13.98 10.55 10.82 9.54%
DY 5.28 4.03 0.00 4.07 3.91 2.30 3.01 9.81%
P/NAPS 0.78 0.40 0.64 1.03 1.21 1.90 3.01 -20.14%
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 0.55 0.27 0.53 0.71 0.78 1.08 1.28 -13.12%
P/EPS 5.03 3.50 6.29 6.05 6.71 8.50 8.23 -7.87%
EY 19.89 28.61 15.90 16.53 14.91 11.77 12.15 8.55%
DY 5.62 3.91 0.00 4.14 4.17 2.56 3.38 8.83%
P/NAPS 0.73 0.42 0.76 1.01 1.13 1.71 2.68 -19.47%

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