[DXN] YoY TTM Result on 30-Nov-2007 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
30-Nov-2007 [#3]
Profit Trend
QoQ- 0.35%
YoY- 33.73%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 274,975 260,673 283,034 213,178 192,749 182,069 167,353 8.62%
PBT 50,379 38,202 27,040 28,393 27,007 27,787 27,407 10.67%
Tax -10,514 -8,561 -8,577 -3,756 -8,579 -5,649 -4,578 14.85%
NP 39,865 29,641 18,463 24,637 18,428 22,138 22,829 9.73%
-
NP to SH 39,529 29,641 18,463 24,643 18,428 22,138 22,829 9.57%
-
Tax Rate 20.87% 22.41% 31.72% 13.23% 31.77% 20.33% 16.70% -
Total Cost 235,110 231,032 264,571 188,541 174,321 159,931 144,524 8.44%
-
Net Worth 216,997 193,202 171,123 157,085 137,859 124,257 95,100 14.73%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 19,311 9,235 - 2,918 5,949 3,009 1,814 48.29%
Div Payout % 48.85% 31.16% - 11.84% 32.28% 13.60% 7.95% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 216,997 193,202 171,123 157,085 137,859 124,257 95,100 14.73%
NOSH 227,150 228,236 232,600 233,030 238,263 238,864 239,911 -0.90%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 14.50% 11.37% 6.52% 11.56% 9.56% 12.16% 13.64% -
ROE 18.22% 15.34% 10.79% 15.69% 13.37% 17.82% 24.01% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 121.05 114.21 121.68 91.48 80.90 76.22 69.76 9.61%
EPS 17.40 12.99 7.94 10.58 7.73 9.27 9.52 10.56%
DPS 8.50 4.05 0.00 1.25 2.50 1.26 0.76 49.51%
NAPS 0.9553 0.8465 0.7357 0.6741 0.5786 0.5202 0.3964 15.78%
Adjusted Per Share Value based on latest NOSH - 233,030
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 5.52 5.23 5.68 4.28 3.87 3.65 3.36 8.62%
EPS 0.79 0.59 0.37 0.49 0.37 0.44 0.46 9.42%
DPS 0.39 0.19 0.00 0.06 0.12 0.06 0.04 46.13%
NAPS 0.0435 0.0388 0.0343 0.0315 0.0277 0.0249 0.0191 14.69%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 1.25 0.57 0.35 0.52 0.56 0.59 0.98 -
P/RPS 1.03 0.50 0.29 0.57 0.69 0.77 1.40 -4.98%
P/EPS 7.18 4.39 4.41 4.92 7.24 6.37 10.30 -5.83%
EY 13.92 22.78 22.68 20.34 13.81 15.71 9.71 6.18%
DY 6.80 7.10 0.00 2.40 4.46 2.14 0.77 43.74%
P/NAPS 1.31 0.67 0.48 0.77 0.97 1.13 2.47 -10.02%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 18/01/11 26/01/10 22/01/09 29/01/08 22/01/07 25/01/06 25/02/05 -
Price 1.50 0.68 0.28 0.50 0.65 0.65 0.89 -
P/RPS 1.24 0.60 0.23 0.55 0.80 0.85 1.28 -0.52%
P/EPS 8.62 5.24 3.53 4.73 8.40 7.01 9.35 -1.34%
EY 11.60 19.10 28.35 21.15 11.90 14.26 10.69 1.37%
DY 5.67 5.95 0.00 2.50 3.85 1.94 0.85 37.18%
P/NAPS 1.57 0.80 0.38 0.74 1.12 1.25 2.25 -5.81%

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