[DXN] YoY TTM Result on 30-Nov-2005 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- -4.33%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 283,034 213,178 192,749 182,069 167,353 66,846 33.41%
PBT 27,040 28,393 27,007 27,787 27,407 13,736 14.48%
Tax -8,577 -3,756 -8,579 -5,649 -4,578 -2,909 24.11%
NP 18,463 24,637 18,428 22,138 22,829 10,827 11.25%
-
NP to SH 18,463 24,643 18,428 22,138 22,829 10,827 11.25%
-
Tax Rate 31.72% 13.23% 31.77% 20.33% 16.70% 21.18% -
Total Cost 264,571 188,541 174,321 159,931 144,524 56,019 36.36%
-
Net Worth 171,123 157,085 137,859 124,257 95,100 47,485 29.18%
Dividend
30/11/08 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 -
Div Payout % - 11.84% 32.28% 13.60% 7.95% 41.52% -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 171,123 157,085 137,859 124,257 95,100 47,485 29.18%
NOSH 232,600 233,030 238,263 238,864 239,911 149,844 9.18%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 6.52% 11.56% 9.56% 12.16% 13.64% 16.20% -
ROE 10.79% 15.69% 13.37% 17.82% 24.01% 22.80% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 121.68 91.48 80.90 76.22 69.76 44.61 22.19%
EPS 7.94 10.58 7.73 9.27 9.52 7.23 1.88%
DPS 0.00 1.25 2.50 1.26 0.76 3.00 -
NAPS 0.7357 0.6741 0.5786 0.5202 0.3964 0.3169 18.32%
Adjusted Per Share Value based on latest NOSH - 238,864
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 5.68 4.28 3.87 3.65 3.36 1.34 33.44%
EPS 0.37 0.49 0.37 0.44 0.46 0.22 10.94%
DPS 0.00 0.06 0.12 0.06 0.04 0.09 -
NAPS 0.0343 0.0315 0.0277 0.0249 0.0191 0.0095 29.23%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.35 0.52 0.56 0.59 0.98 0.94 -
P/RPS 0.29 0.57 0.69 0.77 1.40 2.11 -32.73%
P/EPS 4.41 4.92 7.24 6.37 10.30 13.01 -19.43%
EY 22.68 20.34 13.81 15.71 9.71 7.69 24.11%
DY 0.00 2.40 4.46 2.14 0.77 3.19 -
P/NAPS 0.48 0.77 0.97 1.13 2.47 2.97 -30.51%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 22/01/09 29/01/08 22/01/07 25/01/06 25/02/05 - -
Price 0.28 0.50 0.65 0.65 0.89 0.00 -
P/RPS 0.23 0.55 0.80 0.85 1.28 0.00 -
P/EPS 3.53 4.73 8.40 7.01 9.35 0.00 -
EY 28.35 21.15 11.90 14.26 10.69 0.00 -
DY 0.00 2.50 3.85 1.94 0.85 0.00 -
P/NAPS 0.38 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