[DXN] YoY TTM Result on 31-May-2007 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2008
Quarter
31-May-2007 [#1]
Profit Trend
QoQ- 2.37%
YoY- 29.45%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 262,957 268,399 251,180 202,206 182,823 180,867 130,730 12.34%
PBT 42,680 28,102 28,779 28,492 25,226 29,346 23,169 10.71%
Tax -9,179 -5,858 -10,579 -4,388 -6,606 -5,971 -3,971 14.97%
NP 33,501 22,244 18,200 24,104 18,620 23,375 19,198 9.71%
-
NP to SH 33,474 22,244 18,207 24,103 18,620 23,375 19,198 9.70%
-
Tax Rate 21.51% 20.85% 36.76% 15.40% 26.19% 20.35% 17.14% -
Total Cost 229,456 246,155 232,980 178,102 164,203 157,492 111,532 12.76%
-
Net Worth 203,180 182,079 161,843 145,401 128,730 118,504 86,589 15.26%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 10,835 4,650 - 5,896 5,956 48 4,510 15.72%
Div Payout % 32.37% 20.91% - 24.47% 31.99% 0.21% 23.49% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 203,180 182,079 161,843 145,401 128,730 118,504 86,589 15.26%
NOSH 227,449 232,037 233,371 229,955 237,948 241,059 240,526 -0.92%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 12.74% 8.29% 7.25% 11.92% 10.18% 12.92% 14.69% -
ROE 16.48% 12.22% 11.25% 16.58% 14.46% 19.72% 22.17% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 115.61 115.67 107.63 87.93 76.83 75.03 54.35 13.39%
EPS 14.72 9.59 7.80 10.48 7.83 9.70 7.98 10.73%
DPS 4.75 2.00 0.00 2.56 2.50 0.02 1.88 16.69%
NAPS 0.8933 0.7847 0.6935 0.6323 0.541 0.4916 0.36 16.34%
Adjusted Per Share Value based on latest NOSH - 229,955
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 5.27 5.38 5.04 4.06 3.67 3.63 2.62 12.34%
EPS 0.67 0.45 0.37 0.48 0.37 0.47 0.39 9.43%
DPS 0.22 0.09 0.00 0.12 0.12 0.00 0.09 16.05%
NAPS 0.0408 0.0365 0.0325 0.0292 0.0258 0.0238 0.0174 15.25%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.56 0.40 0.44 0.53 0.60 0.69 0.84 -
P/RPS 0.48 0.35 0.41 0.60 0.78 0.92 1.55 -17.73%
P/EPS 3.81 4.17 5.64 5.06 7.67 7.12 10.52 -15.56%
EY 26.28 23.97 17.73 19.78 13.04 14.05 9.50 18.47%
DY 8.48 5.00 0.00 4.84 4.17 0.03 2.23 24.92%
P/NAPS 0.63 0.51 0.63 0.84 1.11 1.40 2.33 -19.57%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 28/07/10 30/07/09 24/07/08 26/07/07 20/07/06 20/07/05 20/07/04 -
Price 0.72 0.40 0.36 0.72 0.57 0.69 0.88 -
P/RPS 0.62 0.35 0.33 0.82 0.74 0.92 1.62 -14.78%
P/EPS 4.89 4.17 4.61 6.87 7.28 7.12 11.03 -12.67%
EY 20.44 23.97 21.67 14.56 13.73 14.05 9.07 14.49%
DY 6.60 5.00 0.00 3.56 4.39 0.03 2.13 20.73%
P/NAPS 0.81 0.51 0.52 1.14 1.05 1.40 2.44 -16.78%

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