[DXN] YoY TTM Result on 31-Aug-2007 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-Aug-2007 [#2]
Profit Trend
QoQ- 1.88%
YoY- 34.04%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 272,734 269,102 267,373 209,863 184,633 184,176 152,906 10.12%
PBT 47,218 30,209 29,927 28,190 25,897 28,942 26,749 9.92%
Tax -10,486 -4,977 -11,505 -3,637 -7,577 -5,801 -4,532 14.99%
NP 36,732 25,232 18,422 24,553 18,320 23,141 22,217 8.73%
-
NP to SH 36,551 25,232 18,425 24,556 18,320 23,141 22,217 8.64%
-
Tax Rate 22.21% 16.48% 38.44% 12.90% 29.26% 20.04% 16.94% -
Total Cost 236,002 243,870 248,951 185,310 166,313 161,035 130,689 10.34%
-
Net Worth 209,299 187,164 168,840 151,351 131,776 121,564 91,016 14.88%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 14,778 6,953 - 5,896 5,956 48 4,510 21.86%
Div Payout % 40.43% 27.56% - 24.01% 32.52% 0.21% 20.30% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 209,299 187,164 168,840 151,351 131,776 121,564 91,016 14.88%
NOSH 227,153 230,300 233,108 231,000 237,307 240,864 240,592 -0.95%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 13.47% 9.38% 6.89% 11.70% 9.92% 12.56% 14.53% -
ROE 17.46% 13.48% 10.91% 16.22% 13.90% 19.04% 24.41% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 120.07 116.85 114.70 90.85 77.80 76.46 63.55 11.18%
EPS 16.09 10.96 7.90 10.63 7.72 9.61 9.23 9.70%
DPS 6.50 3.00 0.00 2.55 2.50 0.02 1.87 23.06%
NAPS 0.9214 0.8127 0.7243 0.6552 0.5553 0.5047 0.3783 15.98%
Adjusted Per Share Value based on latest NOSH - 231,000
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 5.47 5.40 5.36 4.21 3.70 3.69 3.07 10.10%
EPS 0.73 0.51 0.37 0.49 0.37 0.46 0.45 8.39%
DPS 0.30 0.14 0.00 0.12 0.12 0.00 0.09 22.20%
NAPS 0.042 0.0375 0.0339 0.0304 0.0264 0.0244 0.0183 14.84%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 31/08/05 31/08/04 -
Price 0.86 0.55 0.38 0.62 0.58 0.70 0.87 -
P/RPS 0.72 0.47 0.33 0.68 0.75 0.92 1.37 -10.16%
P/EPS 5.34 5.02 4.81 5.83 7.51 7.29 9.42 -9.02%
EY 18.71 19.92 20.80 17.15 13.31 13.72 10.61 9.91%
DY 7.56 5.45 0.00 4.12 4.31 0.03 2.15 23.30%
P/NAPS 0.93 0.68 0.52 0.95 1.04 1.39 2.30 -14.00%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 18/10/10 27/10/09 29/10/08 29/10/07 20/10/06 24/10/05 26/10/04 -
Price 1.36 0.63 0.28 0.58 0.55 0.65 0.89 -
P/RPS 1.13 0.54 0.24 0.64 0.71 0.85 1.40 -3.50%
P/EPS 8.45 5.75 3.54 5.46 7.12 6.77 9.64 -2.17%
EY 11.83 17.39 28.23 18.33 14.04 14.78 10.38 2.20%
DY 4.78 4.76 0.00 4.40 4.55 0.03 2.11 14.59%
P/NAPS 1.48 0.78 0.39 0.89 0.99 1.29 2.35 -7.41%

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