[DXN] QoQ Annualized Quarter Result on 31-Aug-2009 [#2]

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Annualized Quarter Result
Revenue	271,200	259,917	266,402	274,926	259,128	276,730	287,801	-3.88%
YoY %	4.34%	-2.43%	-3.10%	6.10%	-6.36%	-3.85%	-	-
Horiz. %	94.23%	90.31%	92.56%	95.53%	90.04%	96.15%	100.00%	-
PBT	50,092	37,000	39,218	34,684	26,276	27,218	25,084	58.64%
YoY %	35.38%	-5.66%	13.07%	32.00%	-3.46%	8.51%	-	-
Horiz. %	199.70%	147.50%	156.35%	138.27%	104.75%	108.51%	100.00%	-
Tax	-9,680	-8,576	-8,172	-6,236	-6,228	-6,884	-5,137	52.62%
YoY %	-12.87%	-4.94%	-31.05%	-0.13%	9.53%	-34.01%	-	-
Horiz. %	188.44%	166.95%	159.08%	121.39%	121.24%	134.01%	100.00%	-
NP	40,412	28,424	31,046	28,448	20,048	20,334	19,946	60.18%
YoY %	42.18%	-8.45%	9.13%	41.90%	-1.41%	1.95%	-	-
Horiz. %	202.61%	142.50%	155.65%	142.63%	100.51%	101.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,304	28,424	31,046	28,448	20,048	20,334	19,946	59.89%
YoY %	41.80%	-8.45%	9.13%	41.90%	-1.41%	1.95%	-	-
Horiz. %	202.07%	142.50%	155.65%	142.63%	100.51%	101.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.32%	23.18%	20.84%	17.98%	23.70%	25.29%	20.48%	-
YoY %	-16.65%	11.23%	15.91%	-24.14%	-6.29%	23.49%	-	-
Horiz. %	94.34%	113.18%	101.76%	87.79%	115.72%	123.49%	100.00%	-
Total Cost	230,788	231,493	235,356	246,478	239,080	256,396	267,854	-9.46%
YoY %	-0.30%	-1.64%	-4.51%	3.09%	-6.75%	-4.28%	-	-
Horiz. %	86.16%	86.43%	87.87%	92.02%	89.26%	95.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,180	198,135	194,962	187,964	182,079	177,555	171,167	12.12%
YoY %	2.55%	1.63%	3.72%	3.23%	2.55%	3.73%	-	-
Horiz. %	118.70%	115.76%	113.90%	109.81%	106.38%	103.73%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	18,195	8,031	8,444	8,094	6,961	2,908	-	-
YoY %	126.56%	-4.89%	4.32%	16.28%	139.37%	0.00%	-	-
Horiz. %	625.69%	276.17%	290.37%	278.34%	239.37%	100.00%	-	-
Div Payout %	45.15%	28.26%	27.20%	28.46%	34.72%	14.31%	-	-
YoY %	59.77%	3.90%	-4.43%	-18.03%	142.63%	0.00%	-	-
Horiz. %	315.51%	197.48%	190.08%	198.88%	242.63%	100.00%	-	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	203,180	198,135	194,962	187,964	182,079	177,555	171,167	12.12%
YoY %	2.55%	1.63%	3.72%	3.23%	2.55%	3.73%	-	-
Horiz. %	118.70%	115.76%	113.90%	109.81%	106.38%	103.73%	100.00%	-
NOSH	227,449	229,483	230,316	231,284	232,037	232,707	232,659	-1.49%
YoY %	-0.89%	-0.36%	-0.42%	-0.32%	-0.29%	0.02%	-	-
Horiz. %	97.76%	98.63%	98.99%	99.41%	99.73%	100.02%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	14.90%	10.94%	11.65%	10.35%	7.74%	7.35%	6.93%	-
YoY %	36.20%	-6.09%	12.56%	33.72%	5.31%	6.06%	-	-
Horiz. %	215.01%	157.86%	168.11%	149.35%	111.69%	106.06%	100.00%	-
ROE	19.84%	14.35%	15.92%	15.13%	11.01%	11.45%	11.65%	-
YoY %	38.26%	-9.86%	5.22%	37.42%	-3.84%	-1.72%	-	-
Horiz. %	170.30%	123.18%	136.65%	129.87%	94.51%	98.28%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	119.24	113.26	115.67	118.87	111.68	118.92	123.70	-2.42%
YoY %	5.28%	-2.08%	-2.69%	6.44%	-6.09%	-3.86%	-	-
Horiz. %	96.39%	91.56%	93.51%	96.10%	90.28%	96.14%	100.00%	-
EPS	17.72	12.38	13.48	12.30	8.64	8.74	8.57	62.37%
YoY %	43.13%	-8.16%	9.59%	42.36%	-1.14%	1.98%	-	-
Horiz. %	206.77%	144.46%	157.29%	143.52%	100.82%	101.98%	100.00%	-
DPS	8.00	3.50	3.67	3.50	3.00	1.25	0.00	-
YoY %	128.57%	-4.63%	4.86%	16.67%	140.00%	0.00%	-	-
Horiz. %	640.00%	280.00%	293.60%	280.00%	240.00%	100.00%	-	-
NAPS	0.8933	0.8634	0.8465	0.8127	0.7847	0.763	0.7357	13.82%
YoY %	3.46%	2.00%	4.16%	3.57%	2.84%	3.71%	-	-
Horiz. %	121.42%	117.36%	115.06%	110.47%	106.66%	103.71%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 230,300
RPS	5.44	5.21	5.34	5.52	5.20	5.55	5.77	-3.85%
YoY %	4.41%	-2.43%	-3.26%	6.15%	-6.31%	-3.81%	-	-
Horiz. %	94.28%	90.29%	92.55%	95.67%	90.12%	96.19%	100.00%	-
EPS	0.81	0.57	0.62	0.57	0.40	0.41	0.40	60.12%
YoY %	42.11%	-8.06%	8.77%	42.50%	-2.44%	2.50%	-	-
Horiz. %	202.50%	142.50%	155.00%	142.50%	100.00%	102.50%	100.00%	-
DPS	0.37	0.16	0.17	0.16	0.14	0.06	0.00	-
YoY %	131.25%	-5.88%	6.25%	14.29%	133.33%	0.00%	-	-
Horiz. %	616.67%	266.67%	283.33%	266.67%	233.33%	100.00%	-	-
NAPS	0.0408	0.0397	0.0391	0.0377	0.0365	0.0356	0.0343	12.27%
YoY %	2.77%	1.53%	3.71%	3.29%	2.53%	3.79%	-	-
Horiz. %	118.95%	115.74%	113.99%	109.91%	106.41%	103.79%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	0.56	0.67	0.57	0.55	0.40	0.31	0.35	-
P/RPS	0.47	0.59	0.49	0.46	0.36	0.26	0.28	41.28%
YoY %	-20.34%	20.41%	6.52%	27.78%	38.46%	-7.14%	-	-
Horiz. %	167.86%	210.71%	175.00%	164.29%	128.57%	92.86%	100.00%	-
P/EPS	3.16	5.41	4.23	4.47	4.63	3.55	4.08	-15.67%
YoY %	-41.59%	27.90%	-5.37%	-3.46%	30.42%	-12.99%	-	-
Horiz. %	77.45%	132.60%	103.68%	109.56%	113.48%	87.01%	100.00%	-
EY	31.64	18.49	23.65	22.36	21.60	28.19	24.50	18.60%
YoY %	71.12%	-21.82%	5.77%	3.52%	-23.38%	15.06%	-	-
Horiz. %	129.14%	75.47%	96.53%	91.27%	88.16%	115.06%	100.00%	-
DY	14.29	5.22	6.43	6.36	7.50	4.03	0.00	-
YoY %	173.75%	-18.82%	1.10%	-15.20%	86.10%	0.00%	-	-
Horiz. %	354.59%	129.53%	159.55%	157.82%	186.10%	100.00%	-	-
P/NAPS	0.63	0.78	0.67	0.68	0.51	0.41	0.48	19.89%
YoY %	-19.23%	16.42%	-1.47%	33.33%	24.39%	-14.58%	-	-
Horiz. %	131.25%	162.50%	139.58%	141.67%	106.25%	85.42%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	28/07/10	29/04/10	26/01/10	27/10/09	30/07/09	29/04/09	22/01/09	-
Price	0.72	0.63	0.68	0.63	0.40	0.32	0.28	-
P/RPS	0.60	0.56	0.59	0.53	0.36	0.27	0.23	89.61%
YoY %	7.14%	-5.08%	11.32%	47.22%	33.33%	17.39%	-	-
Horiz. %	260.87%	243.48%	256.52%	230.43%	156.52%	117.39%	100.00%	-
P/EPS	4.06	5.09	5.04	5.12	4.63	3.66	3.27	15.53%
YoY %	-20.24%	0.99%	-1.56%	10.58%	26.50%	11.93%	-	-
Horiz. %	124.16%	155.66%	154.13%	156.57%	141.59%	111.93%	100.00%	-
EY	24.61	19.66	19.82	19.52	21.60	27.31	30.62	-13.56%
YoY %	25.18%	-0.81%	1.54%	-9.63%	-20.91%	-10.81%	-	-
Horiz. %	80.37%	64.21%	64.73%	63.75%	70.54%	89.19%	100.00%	-
DY	11.11	5.56	5.39	5.56	7.50	3.91	0.00	-
YoY %	99.82%	3.15%	-3.06%	-25.87%	91.82%	0.00%	-	-
Horiz. %	284.14%	142.20%	137.85%	142.20%	191.82%	100.00%	-	-
P/NAPS	0.81	0.73	0.80	0.78	0.51	0.42	0.38	65.70%
YoY %	10.96%	-8.75%	2.56%	52.94%	21.43%	10.53%	-	-
Horiz. %	213.16%	192.11%	210.53%	205.26%	134.21%	110.53%	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