[DXN] QoQ Annualized Quarter Result on 31-May-2009 [#1]

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Annualized Quarter Result
Revenue	259,917	266,402	274,926	259,128	276,730	287,801	290,166	-7.09%
YoY %	-2.43%	-3.10%	6.10%	-6.36%	-3.85%	-0.82%	-	-
Horiz. %	89.58%	91.81%	94.75%	89.30%	95.37%	99.18%	100.00%	-
PBT	37,000	39,218	34,684	26,276	27,218	25,084	29,468	16.43%
YoY %	-5.66%	13.07%	32.00%	-3.46%	8.51%	-14.88%	-	-
Horiz. %	125.56%	133.09%	117.70%	89.17%	92.36%	85.12%	100.00%	-
Tax	-8,576	-8,172	-6,236	-6,228	-6,884	-5,137	-8,852	-2.09%
YoY %	-4.94%	-31.05%	-0.13%	9.53%	-34.01%	41.97%	-	-
Horiz. %	96.88%	92.32%	70.45%	70.36%	77.77%	58.03%	100.00%	-
NP	28,424	31,046	28,448	20,048	20,334	19,946	20,616	23.94%
YoY %	-8.45%	9.13%	41.90%	-1.41%	1.95%	-3.25%	-	-
Horiz. %	137.87%	150.59%	137.99%	97.24%	98.63%	96.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,424	31,046	28,448	20,048	20,334	19,946	20,616	23.94%
YoY %	-8.45%	9.13%	41.90%	-1.41%	1.95%	-3.25%	-	-
Horiz. %	137.87%	150.59%	137.99%	97.24%	98.63%	96.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.18%	20.84%	17.98%	23.70%	25.29%	20.48%	30.04%	-
YoY %	11.23%	15.91%	-24.14%	-6.29%	23.49%	-31.82%	-	-
Horiz. %	77.16%	69.37%	59.85%	78.89%	84.19%	68.18%	100.00%	-
Total Cost	231,493	235,356	246,478	239,080	256,396	267,854	269,550	-9.67%
YoY %	-1.64%	-4.51%	3.09%	-6.75%	-4.28%	-0.63%	-	-
Horiz. %	85.88%	87.31%	91.44%	88.70%	95.12%	99.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,135	194,962	187,964	182,079	177,555	171,167	168,534	11.42%
YoY %	1.63%	3.72%	3.23%	2.55%	3.73%	1.56%	-	-
Horiz. %	117.56%	115.68%	111.53%	108.04%	105.35%	101.56%	100.00%	-

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

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Equity
Net Worth	198,135	194,962	187,964	182,079	177,555	171,167	168,534	11.42%
YoY %	1.63%	3.72%	3.23%	2.55%	3.73%	1.56%	-	-
Horiz. %	117.56%	115.68%	111.53%	108.04%	105.35%	101.56%	100.00%	-
NOSH	229,483	230,316	231,284	232,037	232,707	232,659	232,686	-0.92%
YoY %	-0.36%	-0.42%	-0.32%	-0.29%	0.02%	-0.01%	-	-
Horiz. %	98.62%	98.98%	99.40%	99.72%	100.01%	99.99%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Ratio Analysis
NP Margin	10.94%	11.65%	10.35%	7.74%	7.35%	6.93%	7.10%	-
YoY %	-6.09%	12.56%	33.72%	5.31%	6.06%	-2.39%	-	-
Horiz. %	154.08%	164.08%	145.77%	109.01%	103.52%	97.61%	100.00%	-
ROE	14.35%	15.92%	15.13%	11.01%	11.45%	11.65%	12.23%	-
YoY %	-9.86%	5.22%	37.42%	-3.84%	-1.72%	-4.74%	-	-
Horiz. %	117.33%	130.17%	123.71%	90.02%	93.62%	95.26%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Per Share
RPS	113.26	115.67	118.87	111.68	118.92	123.70	124.70	-6.23%
YoY %	-2.08%	-2.69%	6.44%	-6.09%	-3.86%	-0.80%	-	-
Horiz. %	90.83%	92.76%	95.32%	89.56%	95.36%	99.20%	100.00%	-
EPS	12.38	13.48	12.30	8.64	8.74	8.57	8.86	25.06%
YoY %	-8.16%	9.59%	42.36%	-1.14%	1.98%	-3.27%	-	-
Horiz. %	139.73%	152.14%	138.83%	97.52%	98.65%	96.73%	100.00%	-
DPS	3.50	3.67	3.50	3.00	1.25	0.00	0.00	-
YoY %	-4.63%	4.86%	16.67%	140.00%	0.00%	0.00%	-	-
Horiz. %	280.00%	293.60%	280.00%	240.00%	100.00%	-	-	-
NAPS	0.8634	0.8465	0.8127	0.7847	0.763	0.7357	0.7243	12.46%
YoY %	2.00%	4.16%	3.57%	2.84%	3.71%	1.57%	-	-
Horiz. %	119.20%	116.87%	112.20%	108.34%	105.34%	101.57%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Adjusted Per Share Value based on latest NOSH - 232,037
RPS	5.21	5.34	5.52	5.20	5.55	5.77	5.82	-7.13%
YoY %	-2.43%	-3.26%	6.15%	-6.31%	-3.81%	-0.86%	-	-
Horiz. %	89.52%	91.75%	94.85%	89.35%	95.36%	99.14%	100.00%	-
EPS	0.57	0.62	0.57	0.40	0.41	0.40	0.41	24.63%
YoY %	-8.06%	8.77%	42.50%	-2.44%	2.50%	-2.44%	-	-
Horiz. %	139.02%	151.22%	139.02%	97.56%	100.00%	97.56%	100.00%	-
DPS	0.16	0.17	0.16	0.14	0.06	0.00	0.00	-
YoY %	-5.88%	6.25%	14.29%	133.33%	0.00%	0.00%	-	-
Horiz. %	266.67%	283.33%	266.67%	233.33%	100.00%	-	-	-
NAPS	0.0397	0.0391	0.0377	0.0365	0.0356	0.0343	0.0338	11.35%
YoY %	1.53%	3.71%	3.29%	2.53%	3.79%	1.48%	-	-
Horiz. %	117.46%	115.68%	111.54%	107.99%	105.33%	101.48%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	-
Price	0.67	0.57	0.55	0.40	0.31	0.35	0.38	-
P/RPS	0.59	0.49	0.46	0.36	0.26	0.28	0.30	57.16%
YoY %	20.41%	6.52%	27.78%	38.46%	-7.14%	-6.67%	-	-
Horiz. %	196.67%	163.33%	153.33%	120.00%	86.67%	93.33%	100.00%	-
P/EPS	5.41	4.23	4.47	4.63	3.55	4.08	4.29	16.77%
YoY %	27.90%	-5.37%	-3.46%	30.42%	-12.99%	-4.90%	-	-
Horiz. %	126.11%	98.60%	104.20%	107.93%	82.75%	95.10%	100.00%	-
EY	18.49	23.65	22.36	21.60	28.19	24.50	23.32	-14.37%
YoY %	-21.82%	5.77%	3.52%	-23.38%	15.06%	5.06%	-	-
Horiz. %	79.29%	101.42%	95.88%	92.62%	120.88%	105.06%	100.00%	-
DY	5.22	6.43	6.36	7.50	4.03	0.00	0.00	-
YoY %	-18.82%	1.10%	-15.20%	86.10%	0.00%	0.00%	-	-
Horiz. %	129.53%	159.55%	157.82%	186.10%	100.00%	-	-	-
P/NAPS	0.78	0.67	0.68	0.51	0.41	0.48	0.52	31.13%
YoY %	16.42%	-1.47%	33.33%	24.39%	-14.58%	-7.69%	-	-
Horiz. %	150.00%	128.85%	130.77%	98.08%	78.85%	92.31%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/10	26/01/10	27/10/09	30/07/09	29/04/09	22/01/09	29/10/08	-
Price	0.63	0.68	0.63	0.40	0.32	0.28	0.28	-
P/RPS	0.56	0.59	0.53	0.36	0.27	0.23	0.22	86.74%
YoY %	-5.08%	11.32%	47.22%	33.33%	17.39%	4.55%	-	-
Horiz. %	254.55%	268.18%	240.91%	163.64%	122.73%	104.55%	100.00%	-
P/EPS	5.09	5.04	5.12	4.63	3.66	3.27	3.16	37.53%
YoY %	0.99%	-1.56%	10.58%	26.50%	11.93%	3.48%	-	-
Horiz. %	161.08%	159.49%	162.03%	146.52%	115.82%	103.48%	100.00%	-
EY	19.66	19.82	19.52	21.60	27.31	30.62	31.64	-27.24%
YoY %	-0.81%	1.54%	-9.63%	-20.91%	-10.81%	-3.22%	-	-
Horiz. %	62.14%	62.64%	61.69%	68.27%	86.31%	96.78%	100.00%	-
DY	5.56	5.39	5.56	7.50	3.91	0.00	0.00	-
YoY %	3.15%	-3.06%	-25.87%	91.82%	0.00%	0.00%	-	-
Horiz. %	142.20%	137.85%	142.20%	191.82%	100.00%	-	-	-
P/NAPS	0.73	0.80	0.78	0.51	0.42	0.38	0.39	52.05%
YoY %	-8.75%	2.56%	52.94%	21.43%	10.53%	-2.56%	-	-
Horiz. %	187.18%	205.13%	200.00%	130.77%	107.69%	97.44%	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