[DXN] QoQ Annualized Quarter Result on 31-Aug-2010 [#2]

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Annualized Quarter Result
Revenue	272,380	279,342	286,450	300,516	271,200	259,917	266,402	1.49%
YoY %	-2.49%	-2.48%	-4.68%	10.81%	4.34%	-2.43%	-	-
Horiz. %	102.24%	104.86%	107.53%	112.81%	101.80%	97.57%	100.00%	-
PBT	52,336	54,263	57,422	55,668	50,092	37,000	39,218	21.23%
YoY %	-3.55%	-5.50%	3.15%	11.13%	35.38%	-5.66%	-	-
Horiz. %	133.45%	138.36%	146.42%	141.95%	127.73%	94.34%	100.00%	-
Tax	-15,084	-12,668	-11,102	-10,576	-9,680	-8,576	-8,172	50.52%
YoY %	-19.07%	-14.11%	-4.97%	-9.26%	-12.87%	-4.94%	-	-
Horiz. %	184.58%	155.02%	135.85%	129.42%	118.45%	104.94%	100.00%	-
NP	37,252	41,595	46,320	45,092	40,412	28,424	31,046	12.93%
YoY %	-10.44%	-10.20%	2.72%	11.58%	42.18%	-8.45%	-	-
Horiz. %	119.99%	133.98%	149.20%	145.24%	130.17%	91.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,468	41,204	45,872	44,730	40,304	28,424	31,046	11.33%
YoY %	-11.49%	-10.18%	2.55%	10.98%	41.80%	-8.45%	-	-
Horiz. %	117.46%	132.72%	147.75%	144.08%	129.82%	91.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.82%	23.35%	19.33%	19.00%	19.32%	23.18%	20.84%	-
YoY %	23.43%	20.80%	1.74%	-1.66%	-16.65%	11.23%	-	-
Horiz. %	138.29%	112.04%	92.75%	91.17%	92.71%	111.23%	100.00%	-
Total Cost	235,128	237,747	240,130	255,424	230,788	231,493	235,356	-0.06%
YoY %	-1.10%	-0.99%	-5.99%	10.67%	-0.30%	-1.64%	-	-
Horiz. %	99.90%	101.02%	102.03%	108.53%	98.06%	98.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,142	215,696	217,081	209,421	203,180	198,135	194,962	8.44%
YoY %	2.06%	-0.64%	3.66%	3.07%	2.55%	1.63%	-	-
Horiz. %	112.92%	110.63%	111.35%	107.42%	104.22%	101.63%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Dividend
Div	20,360	22,146	23,481	21,592	18,195	8,031	8,444	79.90%
YoY %	-8.06%	-5.69%	8.75%	18.67%	126.56%	-4.89%	-	-
Horiz. %	241.12%	262.27%	278.08%	255.71%	215.48%	95.11%	100.00%	-
Div Payout %	55.83%	53.75%	51.19%	48.27%	45.15%	28.26%	27.20%	-
YoY %	3.87%	5.00%	6.05%	6.91%	59.77%	3.90%	-	-
Horiz. %	205.26%	197.61%	188.20%	177.46%	165.99%	103.90%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Equity
Net Worth	220,142	215,696	217,081	209,421	203,180	198,135	194,962	8.44%
YoY %	2.06%	-0.64%	3.66%	3.07%	2.55%	1.63%	-	-
Horiz. %	112.92%	110.63%	111.35%	107.42%	104.22%	101.63%	100.00%	-
NOSH	226,228	227,144	227,239	227,286	227,449	229,483	230,316	-1.18%
YoY %	-0.40%	-0.04%	-0.02%	-0.07%	-0.89%	-0.36%	-	-
Horiz. %	98.23%	98.62%	98.66%	98.68%	98.76%	99.64%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Ratio Analysis
NP Margin	13.68%	14.89%	16.17%	15.00%	14.90%	10.94%	11.65%	-
YoY %	-8.13%	-7.92%	7.80%	0.67%	36.20%	-6.09%	-	-
Horiz. %	117.42%	127.81%	138.80%	128.76%	127.90%	93.91%	100.00%	-
ROE	16.57%	19.10%	21.13%	21.36%	19.84%	14.35%	15.92%	-
YoY %	-13.25%	-9.61%	-1.08%	7.66%	38.26%	-9.86%	-	-
Horiz. %	104.08%	119.97%	132.73%	134.17%	124.62%	90.14%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Per Share
RPS	120.40	122.98	126.06	132.22	119.24	113.26	115.67	2.71%
YoY %	-2.10%	-2.44%	-4.66%	10.89%	5.28%	-2.08%	-	-
Horiz. %	104.09%	106.32%	108.98%	114.31%	103.09%	97.92%	100.00%	-
EPS	16.12	18.14	20.19	19.68	17.72	12.38	13.48	12.67%
YoY %	-11.14%	-10.15%	2.59%	11.06%	43.13%	-8.16%	-	-
Horiz. %	119.58%	134.57%	149.78%	145.99%	131.45%	91.84%	100.00%	-
DPS	9.00	9.75	10.33	9.50	8.00	3.50	3.67	81.95%
YoY %	-7.69%	-5.61%	8.74%	18.75%	128.57%	-4.63%	-	-
Horiz. %	245.23%	265.67%	281.47%	258.86%	217.98%	95.37%	100.00%	-
NAPS	0.9731	0.9496	0.9553	0.9214	0.8933	0.8634	0.8465	9.74%
YoY %	2.47%	-0.60%	3.68%	3.15%	3.46%	2.00%	-	-
Horiz. %	114.96%	112.18%	112.85%	108.85%	105.53%	102.00%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 227,153
RPS	5.46	5.60	5.75	6.03	5.44	5.21	5.34	1.49%
YoY %	-2.50%	-2.61%	-4.64%	10.85%	4.41%	-2.43%	-	-
Horiz. %	102.25%	104.87%	107.68%	112.92%	101.87%	97.57%	100.00%	-
EPS	0.73	0.83	0.92	0.90	0.81	0.57	0.62	11.51%
YoY %	-12.05%	-9.78%	2.22%	11.11%	42.11%	-8.06%	-	-
Horiz. %	117.74%	133.87%	148.39%	145.16%	130.65%	91.94%	100.00%	-
DPS	0.41	0.44	0.47	0.43	0.37	0.16	0.17	79.93%
YoY %	-6.82%	-6.38%	9.30%	16.22%	131.25%	-5.88%	-	-
Horiz. %	241.18%	258.82%	276.47%	252.94%	217.65%	94.12%	100.00%	-
NAPS	0.0442	0.0433	0.0435	0.042	0.0408	0.0397	0.0391	8.52%
YoY %	2.08%	-0.46%	3.57%	2.94%	2.77%	1.53%	-	-
Horiz. %	113.04%	110.74%	111.25%	107.42%	104.35%	101.53%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	-
Price	1.28	1.37	1.25	0.86	0.56	0.67	0.57	-
P/RPS	1.06	1.11	0.99	0.65	0.47	0.59	0.49	67.34%
YoY %	-4.50%	12.12%	52.31%	38.30%	-20.34%	20.41%	-	-
Horiz. %	216.33%	226.53%	202.04%	132.65%	95.92%	120.41%	100.00%	-
P/EPS	7.94	7.55	6.19	4.37	3.16	5.41	4.23	52.22%
YoY %	5.17%	21.97%	41.65%	38.29%	-41.59%	27.90%	-	-
Horiz. %	187.71%	178.49%	146.34%	103.31%	74.70%	127.90%	100.00%	-
EY	12.59	13.24	16.15	22.88	31.64	18.49	23.65	-34.34%
YoY %	-4.91%	-18.02%	-29.41%	-27.69%	71.12%	-21.82%	-	-
Horiz. %	53.23%	55.98%	68.29%	96.74%	133.78%	78.18%	100.00%	-
DY	7.03	7.12	8.27	11.05	14.29	5.22	6.43	6.13%
YoY %	-1.26%	-13.91%	-25.16%	-22.67%	173.75%	-18.82%	-	-
Horiz. %	109.33%	110.73%	128.62%	171.85%	222.24%	81.18%	100.00%	-
P/NAPS	1.32	1.44	1.31	0.93	0.63	0.78	0.67	57.22%
YoY %	-8.33%	9.92%	40.86%	47.62%	-19.23%	16.42%	-	-
Horiz. %	197.01%	214.93%	195.52%	138.81%	94.03%	116.42%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	25/07/11	28/04/11	18/01/11	18/10/10	28/07/10	29/04/10	26/01/10	-
Price	1.46	1.30	1.50	1.36	0.72	0.63	0.68	-
P/RPS	1.21	1.06	1.19	1.03	0.60	0.56	0.59	61.49%
YoY %	14.15%	-10.92%	15.53%	71.67%	7.14%	-5.08%	-	-
Horiz. %	205.08%	179.66%	201.69%	174.58%	101.69%	94.92%	100.00%	-
P/EPS	9.06	7.17	7.43	6.91	4.06	5.09	5.04	47.89%
YoY %	26.36%	-3.50%	7.53%	70.20%	-20.24%	0.99%	-	-
Horiz. %	179.76%	142.26%	147.42%	137.10%	80.56%	100.99%	100.00%	-
EY	11.04	13.95	13.46	14.47	24.61	19.66	19.82	-32.32%
YoY %	-20.86%	3.64%	-6.98%	-41.20%	25.18%	-0.81%	-	-
Horiz. %	55.70%	70.38%	67.91%	73.01%	124.17%	99.19%	100.00%	-
DY	6.16	7.50	6.89	6.99	11.11	5.56	5.39	9.31%
YoY %	-17.87%	8.85%	-1.43%	-37.08%	99.82%	3.15%	-	-
Horiz. %	114.29%	139.15%	127.83%	129.68%	206.12%	103.15%	100.00%	-
P/NAPS	1.50	1.37	1.57	1.48	0.81	0.73	0.80	52.11%
YoY %	9.49%	-12.74%	6.08%	82.72%	10.96%	-8.75%	-	-
Horiz. %	187.50%	171.25%	196.25%	185.00%	101.25%	91.25%	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