[DXN] QoQ Annualized Quarter Result on 30-Nov-2009 [#3]

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Annualized Quarter Result
Revenue	300,516	271,200	259,917	266,402	274,926	259,128	276,730	5.63%
YoY %	10.81%	4.34%	-2.43%	-3.10%	6.10%	-6.36%	-	-
Horiz. %	108.60%	98.00%	93.92%	96.27%	99.35%	93.64%	100.00%	-
PBT	55,668	50,092	37,000	39,218	34,684	26,276	27,218	60.91%
YoY %	11.13%	35.38%	-5.66%	13.07%	32.00%	-3.46%	-	-
Horiz. %	204.53%	184.04%	135.94%	144.09%	127.43%	96.54%	100.00%	-
Tax	-10,576	-9,680	-8,576	-8,172	-6,236	-6,228	-6,884	33.03%
YoY %	-9.26%	-12.87%	-4.94%	-31.05%	-0.13%	9.53%	-	-
Horiz. %	153.63%	140.62%	124.58%	118.71%	90.59%	90.47%	100.00%	-
NP	45,092	40,412	28,424	31,046	28,448	20,048	20,334	69.80%
YoY %	11.58%	42.18%	-8.45%	9.13%	41.90%	-1.41%	-	-
Horiz. %	221.76%	198.74%	139.79%	152.68%	139.90%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,730	40,304	28,424	31,046	28,448	20,048	20,334	68.89%
YoY %	10.98%	41.80%	-8.45%	9.13%	41.90%	-1.41%	-	-
Horiz. %	219.98%	198.21%	139.79%	152.68%	139.90%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.00%	19.32%	23.18%	20.84%	17.98%	23.70%	25.29%	-
YoY %	-1.66%	-16.65%	11.23%	15.91%	-24.14%	-6.29%	-	-
Horiz. %	75.13%	76.39%	91.66%	82.40%	71.10%	93.71%	100.00%	-
Total Cost	255,424	230,788	231,493	235,356	246,478	239,080	256,396	-0.25%
YoY %	10.67%	-0.30%	-1.64%	-4.51%	3.09%	-6.75%	-	-
Horiz. %	99.62%	90.01%	90.29%	91.79%	96.13%	93.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,421	203,180	198,135	194,962	187,964	182,079	177,555	11.59%
YoY %	3.07%	2.55%	1.63%	3.72%	3.23%	2.55%	-	-
Horiz. %	117.95%	114.43%	111.59%	109.80%	105.86%	102.55%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Dividend
Div	21,592	18,195	8,031	8,444	8,094	6,961	2,908	279.20%
YoY %	18.67%	126.56%	-4.89%	4.32%	16.28%	139.37%	-	-
Horiz. %	742.50%	625.69%	276.17%	290.37%	278.34%	239.37%	100.00%	-
Div Payout %	48.27%	45.15%	28.26%	27.20%	28.46%	34.72%	14.31%	-
YoY %	6.91%	59.77%	3.90%	-4.43%	-18.03%	142.63%	-	-
Horiz. %	337.32%	315.51%	197.48%	190.08%	198.88%	242.63%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Equity
Net Worth	209,421	203,180	198,135	194,962	187,964	182,079	177,555	11.59%
YoY %	3.07%	2.55%	1.63%	3.72%	3.23%	2.55%	-	-
Horiz. %	117.95%	114.43%	111.59%	109.80%	105.86%	102.55%	100.00%	-
NOSH	227,286	227,449	229,483	230,316	231,284	232,037	232,707	-1.55%
YoY %	-0.07%	-0.89%	-0.36%	-0.42%	-0.32%	-0.29%	-	-
Horiz. %	97.67%	97.74%	98.61%	98.97%	99.39%	99.71%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Ratio Analysis
NP Margin	15.00%	14.90%	10.94%	11.65%	10.35%	7.74%	7.35%	-
YoY %	0.67%	36.20%	-6.09%	12.56%	33.72%	5.31%	-	-
Horiz. %	204.08%	202.72%	148.84%	158.50%	140.82%	105.31%	100.00%	-
ROE	21.36%	19.84%	14.35%	15.92%	15.13%	11.01%	11.45%	-
YoY %	7.66%	38.26%	-9.86%	5.22%	37.42%	-3.84%	-	-
Horiz. %	186.55%	173.28%	125.33%	139.04%	132.14%	96.16%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Per Share
RPS	132.22	119.24	113.26	115.67	118.87	111.68	118.92	7.30%
YoY %	10.89%	5.28%	-2.08%	-2.69%	6.44%	-6.09%	-	-
Horiz. %	111.18%	100.27%	95.24%	97.27%	99.96%	93.91%	100.00%	-
EPS	19.68	17.72	12.38	13.48	12.30	8.64	8.74	71.54%
YoY %	11.06%	43.13%	-8.16%	9.59%	42.36%	-1.14%	-	-
Horiz. %	225.17%	202.75%	141.65%	154.23%	140.73%	98.86%	100.00%	-
DPS	9.50	8.00	3.50	3.67	3.50	3.00	1.25	285.12%
YoY %	18.75%	128.57%	-4.63%	4.86%	16.67%	140.00%	-	-
Horiz. %	760.00%	640.00%	280.00%	293.60%	280.00%	240.00%	100.00%	-
NAPS	0.9214	0.8933	0.8634	0.8465	0.8127	0.7847	0.763	13.36%
YoY %	3.15%	3.46%	2.00%	4.16%	3.57%	2.84%	-	-
Horiz. %	120.76%	117.08%	113.16%	110.94%	106.51%	102.84%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 228,236
RPS	6.03	5.44	5.21	5.34	5.52	5.20	5.55	5.66%
YoY %	10.85%	4.41%	-2.43%	-3.26%	6.15%	-6.31%	-	-
Horiz. %	108.65%	98.02%	93.87%	96.22%	99.46%	93.69%	100.00%	-
EPS	0.90	0.81	0.57	0.62	0.57	0.40	0.41	68.66%
YoY %	11.11%	42.11%	-8.06%	8.77%	42.50%	-2.44%	-	-
Horiz. %	219.51%	197.56%	139.02%	151.22%	139.02%	97.56%	100.00%	-
DPS	0.43	0.37	0.16	0.17	0.16	0.14	0.06	270.38%
YoY %	16.22%	131.25%	-5.88%	6.25%	14.29%	133.33%	-	-
Horiz. %	716.67%	616.67%	266.67%	283.33%	266.67%	233.33%	100.00%	-
NAPS	0.042	0.0408	0.0397	0.0391	0.0377	0.0365	0.0356	11.61%
YoY %	2.94%	2.77%	1.53%	3.71%	3.29%	2.53%	-	-
Horiz. %	117.98%	114.61%	111.52%	109.83%	105.90%	102.53%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	-
Price	0.86	0.56	0.67	0.57	0.55	0.40	0.31	-
P/RPS	0.65	0.47	0.59	0.49	0.46	0.36	0.26	83.89%
YoY %	38.30%	-20.34%	20.41%	6.52%	27.78%	38.46%	-	-
Horiz. %	250.00%	180.77%	226.92%	188.46%	176.92%	138.46%	100.00%	-
P/EPS	4.37	3.16	5.41	4.23	4.47	4.63	3.55	14.81%
YoY %	38.29%	-41.59%	27.90%	-5.37%	-3.46%	30.42%	-	-
Horiz. %	123.10%	89.01%	152.39%	119.15%	125.92%	130.42%	100.00%	-
EY	22.88	31.64	18.49	23.65	22.36	21.60	28.19	-12.95%
YoY %	-27.69%	71.12%	-21.82%	5.77%	3.52%	-23.38%	-	-
Horiz. %	81.16%	112.24%	65.59%	83.89%	79.32%	76.62%	100.00%	-
DY	11.05	14.29	5.22	6.43	6.36	7.50	4.03	95.54%
YoY %	-22.67%	173.75%	-18.82%	1.10%	-15.20%	86.10%	-	-
Horiz. %	274.19%	354.59%	129.53%	159.55%	157.82%	186.10%	100.00%	-
P/NAPS	0.93	0.63	0.78	0.67	0.68	0.51	0.41	72.37%
YoY %	47.62%	-19.23%	16.42%	-1.47%	33.33%	24.39%	-	-
Horiz. %	226.83%	153.66%	190.24%	163.41%	165.85%	124.39%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	18/10/10	28/07/10	29/04/10	26/01/10	27/10/09	30/07/09	29/04/09	-
Price	1.36	0.72	0.63	0.68	0.63	0.40	0.32	-
P/RPS	1.03	0.60	0.56	0.59	0.53	0.36	0.27	143.55%
YoY %	71.67%	7.14%	-5.08%	11.32%	47.22%	33.33%	-	-
Horiz. %	381.48%	222.22%	207.41%	218.52%	196.30%	133.33%	100.00%	-
P/EPS	6.91	4.06	5.09	5.04	5.12	4.63	3.66	52.57%
YoY %	70.20%	-20.24%	0.99%	-1.56%	10.58%	26.50%	-	-
Horiz. %	188.80%	110.93%	139.07%	137.70%	139.89%	126.50%	100.00%	-
EY	14.47	24.61	19.66	19.82	19.52	21.60	27.31	-34.44%
YoY %	-41.20%	25.18%	-0.81%	1.54%	-9.63%	-20.91%	-	-
Horiz. %	52.98%	90.11%	71.99%	72.57%	71.48%	79.09%	100.00%	-
DY	6.99	11.11	5.56	5.39	5.56	7.50	3.91	47.14%
YoY %	-37.08%	99.82%	3.15%	-3.06%	-25.87%	91.82%	-	-
Horiz. %	178.77%	284.14%	142.20%	137.85%	142.20%	191.82%	100.00%	-
P/NAPS	1.48	0.81	0.73	0.80	0.78	0.51	0.42	131.03%
YoY %	82.72%	10.96%	-8.75%	2.56%	52.94%	21.43%	-	-
Horiz. %	352.38%	192.86%	173.81%	190.48%	185.71%	121.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos