[DXN] YoY TTM Result on 30-Nov-2003 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
13-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 79.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 192,749 182,069 167,353 66,846 42.28%
PBT 27,007 27,787 27,407 13,736 25.25%
Tax -8,579 -5,649 -4,578 -2,909 43.35%
NP 18,428 22,138 22,829 10,827 19.37%
-
NP to SH 18,428 22,138 22,829 10,827 19.37%
-
Tax Rate 31.77% 20.33% 16.70% 21.18% -
Total Cost 174,321 159,931 144,524 56,019 45.94%
-
Net Worth 137,859 124,257 95,100 47,485 42.61%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 5,949 3,009 1,814 4,495 9.78%
Div Payout % 32.28% 13.60% 7.95% 41.52% -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 137,859 124,257 95,100 47,485 42.61%
NOSH 238,263 238,864 239,911 149,844 16.70%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 9.56% 12.16% 13.64% 16.20% -
ROE 13.37% 17.82% 24.01% 22.80% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 80.90 76.22 69.76 44.61 21.92%
EPS 7.73 9.27 9.52 7.23 2.25%
DPS 2.50 1.26 0.76 3.00 -5.89%
NAPS 0.5786 0.5202 0.3964 0.3169 22.20%
Adjusted Per Share Value based on latest NOSH - 149,844
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 3.87 3.65 3.36 1.34 42.36%
EPS 0.37 0.44 0.46 0.22 18.90%
DPS 0.12 0.06 0.04 0.09 10.05%
NAPS 0.0277 0.0249 0.0191 0.0095 42.81%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.56 0.59 0.98 0.94 -
P/RPS 0.69 0.77 1.40 2.11 -31.08%
P/EPS 7.24 6.37 10.30 13.01 -17.73%
EY 13.81 15.71 9.71 7.69 21.52%
DY 4.46 2.14 0.77 3.19 11.80%
P/NAPS 0.97 1.13 2.47 2.97 -31.11%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 22/01/07 25/01/06 25/02/05 - -
Price 0.65 0.65 0.89 0.00 -
P/RPS 0.80 0.85 1.28 0.00 -
P/EPS 8.40 7.01 9.35 0.00 -
EY 11.90 14.26 10.69 0.00 -
DY 3.85 1.94 0.85 0.00 -
P/NAPS 1.12 1.25 2.25 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