[DXN] YoY TTM Result on 30-Nov-2004 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 2.75%
YoY- 110.85%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 213,178 192,749 182,069 167,353 66,846 33.60%
PBT 28,393 27,007 27,787 27,407 13,736 19.89%
Tax -3,756 -8,579 -5,649 -4,578 -2,909 6.59%
NP 24,637 18,428 22,138 22,829 10,827 22.80%
-
NP to SH 24,643 18,428 22,138 22,829 10,827 22.81%
-
Tax Rate 13.23% 31.77% 20.33% 16.70% 21.18% -
Total Cost 188,541 174,321 159,931 144,524 56,019 35.41%
-
Net Worth 157,085 137,859 124,257 95,100 47,485 34.83%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 2,918 5,949 3,009 1,814 4,495 -10.23%
Div Payout % 11.84% 32.28% 13.60% 7.95% 41.52% -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 157,085 137,859 124,257 95,100 47,485 34.83%
NOSH 233,030 238,263 238,864 239,911 149,844 11.66%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 11.56% 9.56% 12.16% 13.64% 16.20% -
ROE 15.69% 13.37% 17.82% 24.01% 22.80% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 91.48 80.90 76.22 69.76 44.61 19.65%
EPS 10.58 7.73 9.27 9.52 7.23 9.97%
DPS 1.25 2.50 1.26 0.76 3.00 -19.64%
NAPS 0.6741 0.5786 0.5202 0.3964 0.3169 20.75%
Adjusted Per Share Value based on latest NOSH - 239,911
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 4.28 3.87 3.65 3.36 1.34 33.65%
EPS 0.49 0.37 0.44 0.46 0.22 22.14%
DPS 0.06 0.12 0.06 0.04 0.09 -9.63%
NAPS 0.0315 0.0277 0.0249 0.0191 0.0095 34.91%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.52 0.56 0.59 0.98 0.94 -
P/RPS 0.57 0.69 0.77 1.40 2.11 -27.89%
P/EPS 4.92 7.24 6.37 10.30 13.01 -21.56%
EY 20.34 13.81 15.71 9.71 7.69 27.50%
DY 2.40 4.46 2.14 0.77 3.19 -6.86%
P/NAPS 0.77 0.97 1.13 2.47 2.97 -28.62%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 29/01/08 22/01/07 25/01/06 25/02/05 - -
Price 0.50 0.65 0.65 0.89 0.00 -
P/RPS 0.55 0.80 0.85 1.28 0.00 -
P/EPS 4.73 8.40 7.01 9.35 0.00 -
EY 21.15 11.90 14.26 10.69 0.00 -
DY 2.50 3.85 1.94 0.85 0.00 -
P/NAPS 0.74 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