[DXN] YoY TTM Result on 31-Aug-2006 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2007
Quarter
31-Aug-2006 [#2]
Profit Trend
QoQ- -1.61%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 269,102 267,373 209,863 184,633 184,176 152,906 35,510 40.10%
PBT 30,209 29,927 28,190 25,897 28,942 26,749 7,586 25.87%
Tax -4,977 -11,505 -3,637 -7,577 -5,801 -4,532 -1,569 21.19%
NP 25,232 18,422 24,553 18,320 23,141 22,217 6,017 26.96%
-
NP to SH 25,232 18,425 24,556 18,320 23,141 22,217 6,017 26.96%
-
Tax Rate 16.48% 38.44% 12.90% 29.26% 20.04% 16.94% 20.68% -
Total Cost 243,870 248,951 185,310 166,313 161,035 130,689 29,493 42.15%
-
Net Worth 187,164 168,840 151,351 131,776 121,564 91,016 42,751 27.87%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 6,953 - 5,896 5,956 48 4,510 - -
Div Payout % 27.56% - 24.01% 32.52% 0.21% 20.30% - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 187,164 168,840 151,351 131,776 121,564 91,016 42,751 27.87%
NOSH 230,300 233,108 231,000 237,307 240,864 240,592 143,364 8.21%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 9.38% 6.89% 11.70% 9.92% 12.56% 14.53% 16.94% -
ROE 13.48% 10.91% 16.22% 13.90% 19.04% 24.41% 14.07% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 116.85 114.70 90.85 77.80 76.46 63.55 24.77 29.47%
EPS 10.96 7.90 10.63 7.72 9.61 9.23 4.20 17.31%
DPS 3.00 0.00 2.55 2.50 0.02 1.87 0.00 -
NAPS 0.8127 0.7243 0.6552 0.5553 0.5047 0.3783 0.2982 18.16%
Adjusted Per Share Value based on latest NOSH - 237,307
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 5.40 5.36 4.21 3.70 3.69 3.07 0.71 40.19%
EPS 0.51 0.37 0.49 0.37 0.46 0.45 0.12 27.24%
DPS 0.14 0.00 0.12 0.12 0.00 0.09 0.00 -
NAPS 0.0375 0.0339 0.0304 0.0264 0.0244 0.0183 0.0086 27.78%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 30/08/07 30/08/06 31/08/05 31/08/04 - -
Price 0.55 0.38 0.62 0.58 0.70 0.87 0.00 -
P/RPS 0.47 0.33 0.68 0.75 0.92 1.37 0.00 -
P/EPS 5.02 4.81 5.83 7.51 7.29 9.42 0.00 -
EY 19.92 20.80 17.15 13.31 13.72 10.61 0.00 -
DY 5.45 0.00 4.12 4.31 0.03 2.15 0.00 -
P/NAPS 0.68 0.52 0.95 1.04 1.39 2.30 0.00 -
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 27/10/09 29/10/08 29/10/07 20/10/06 24/10/05 26/10/04 - -
Price 0.63 0.28 0.58 0.55 0.65 0.89 0.00 -
P/RPS 0.54 0.24 0.64 0.71 0.85 1.40 0.00 -
P/EPS 5.75 3.54 5.46 7.12 6.77 9.64 0.00 -
EY 17.39 28.23 18.33 14.04 14.78 10.38 0.00 -
DY 4.76 0.00 4.40 4.55 0.03 2.11 0.00 -
P/NAPS 0.78 0.39 0.89 0.99 1.29 2.35 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