[DXN] QoQ Cumulative Quarter Result on 30-Nov-2010 [#3]

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Cumulative Result
Revenue	132,053	68,095	279,342	214,838	150,258	67,800	259,917	-36.25%
YoY %	93.92%	-75.62%	30.02%	42.98%	121.62%	-73.91%	-	-
Horiz. %	50.81%	26.20%	107.47%	82.66%	57.81%	26.09%	100.00%	-
PBT	28,118	13,084	54,263	43,067	27,834	12,523	37,000	-16.68%
YoY %	114.90%	-75.89%	26.00%	54.73%	122.26%	-66.15%	-	-
Horiz. %	75.99%	35.36%	146.66%	116.40%	75.23%	33.85%	100.00%	-
Tax	-6,977	-3,771	-12,668	-8,327	-5,288	-2,420	-8,576	-12.81%
YoY %	-85.02%	70.23%	-52.13%	-57.47%	-118.51%	71.78%	-	-
Horiz. %	81.35%	43.97%	147.71%	97.10%	61.66%	28.22%	100.00%	-
NP	21,141	9,313	41,595	34,740	22,546	10,103	28,424	-17.86%
YoY %	127.01%	-77.61%	19.73%	54.08%	123.16%	-64.46%	-	-
Horiz. %	74.38%	32.76%	146.34%	122.22%	79.32%	35.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,721	9,117	41,204	34,404	22,365	10,076	28,424	-18.95%
YoY %	127.28%	-77.87%	19.77%	53.83%	121.96%	-64.55%	-	-
Horiz. %	72.90%	32.08%	144.96%	121.04%	78.68%	35.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.81%	28.82%	23.35%	19.33%	19.00%	19.32%	23.18%	-
YoY %	-13.91%	23.43%	20.80%	1.74%	-1.66%	-16.65%	-	-
Horiz. %	107.03%	124.33%	100.73%	83.39%	81.97%	83.35%	100.00%	-
Total Cost	110,912	58,782	237,747	180,098	127,712	57,697	231,493	-38.68%
YoY %	88.68%	-75.28%	32.01%	41.02%	121.35%	-75.08%	-	-
Horiz. %	47.91%	25.39%	102.70%	77.80%	55.17%	24.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	225,129	220,142	215,696	217,081	209,421	203,180	198,135	8.86%
YoY %	2.27%	2.06%	-0.64%	3.66%	3.07%	2.55%	-	-
Horiz. %	113.62%	111.11%	108.86%	109.56%	105.70%	102.55%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Dividend
Div	11,863	5,090	22,146	17,611	10,796	4,548	8,031	29.61%
YoY %	133.06%	-77.02%	25.75%	63.13%	137.38%	-43.37%	-	-
Horiz. %	147.72%	63.38%	275.76%	219.29%	134.43%	56.63%	100.00%	-
Div Payout %	57.25%	55.83%	53.75%	51.19%	48.27%	45.15%	28.26%	-
YoY %	2.54%	3.87%	5.00%	6.05%	6.91%	59.77%	-	-
Horiz. %	202.58%	197.56%	190.20%	181.14%	170.81%	159.77%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Equity
Net Worth	225,129	220,142	215,696	217,081	209,421	203,180	198,135	8.86%
YoY %	2.27%	2.06%	-0.64%	3.66%	3.07%	2.55%	-	-
Horiz. %	113.62%	111.11%	108.86%	109.56%	105.70%	102.55%	100.00%	-
NOSH	225,965	226,228	227,144	227,239	227,286	227,449	229,483	-1.02%
YoY %	-0.12%	-0.40%	-0.04%	-0.02%	-0.07%	-0.89%	-	-
Horiz. %	98.47%	98.58%	98.98%	99.02%	99.04%	99.11%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Ratio Analysis
NP Margin	16.01%	13.68%	14.89%	16.17%	15.00%	14.90%	10.94%	-
YoY %	17.03%	-8.13%	-7.92%	7.80%	0.67%	36.20%	-	-
Horiz. %	146.34%	125.05%	136.11%	147.81%	137.11%	136.20%	100.00%	-
ROE	9.20%	4.14%	19.10%	15.85%	10.68%	4.96%	14.35%	-
YoY %	122.22%	-78.32%	20.50%	48.41%	115.32%	-65.44%	-	-
Horiz. %	64.11%	28.85%	133.10%	110.45%	74.43%	34.56%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Per Share
RPS	58.44	30.10	122.98	94.54	66.11	29.81	113.26	-35.59%
YoY %	94.15%	-75.52%	30.08%	43.00%	121.77%	-73.68%	-	-
Horiz. %	51.60%	26.58%	108.58%	83.47%	58.37%	26.32%	100.00%	-
EPS	9.17	4.03	18.14	15.14	9.84	4.43	12.38	-18.09%
YoY %	127.54%	-77.78%	19.82%	53.86%	122.12%	-64.22%	-	-
Horiz. %	74.07%	32.55%	146.53%	122.29%	79.48%	35.78%	100.00%	-
DPS	5.25	2.25	9.75	7.75	4.75	2.00	3.50	30.94%
YoY %	133.33%	-76.92%	25.81%	63.16%	137.50%	-42.86%	-	-
Horiz. %	150.00%	64.29%	278.57%	221.43%	135.71%	57.14%	100.00%	-
NAPS	0.9963	0.9731	0.9496	0.9553	0.9214	0.8933	0.8634	9.98%
YoY %	2.38%	2.47%	-0.60%	3.68%	3.15%	3.46%	-	-
Horiz. %	115.39%	112.71%	109.98%	110.64%	106.72%	103.46%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 227,150
RPS	2.65	1.37	5.60	4.31	3.01	1.36	5.21	-36.20%
YoY %	93.43%	-75.54%	29.93%	43.19%	121.32%	-73.90%	-	-
Horiz. %	50.86%	26.30%	107.49%	82.73%	57.77%	26.10%	100.00%	-
EPS	0.42	0.18	0.83	0.69	0.45	0.20	0.57	-18.37%
YoY %	133.33%	-78.31%	20.29%	53.33%	125.00%	-64.91%	-	-
Horiz. %	73.68%	31.58%	145.61%	121.05%	78.95%	35.09%	100.00%	-
DPS	0.24	0.10	0.44	0.35	0.22	0.09	0.16	30.94%
YoY %	140.00%	-77.27%	25.71%	59.09%	144.44%	-43.75%	-	-
Horiz. %	150.00%	62.50%	275.00%	218.75%	137.50%	56.25%	100.00%	-
NAPS	0.0452	0.0442	0.0433	0.0435	0.042	0.0408	0.0397	9.00%
YoY %	2.26%	2.08%	-0.46%	3.57%	2.94%	2.77%	-	-
Horiz. %	113.85%	111.34%	109.07%	109.57%	105.79%	102.77%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	-
Price	1.40	1.28	1.37	1.25	0.86	0.56	0.67	-
P/RPS	2.40	4.25	1.11	1.32	1.30	1.88	0.59	154.17%
YoY %	-43.53%	282.88%	-15.91%	1.54%	-30.85%	218.64%	-	-
Horiz. %	406.78%	720.34%	188.14%	223.73%	220.34%	318.64%	100.00%	-
P/EPS	15.27	31.76	7.55	8.26	8.74	12.64	5.41	99.34%
YoY %	-51.92%	320.66%	-8.60%	-5.49%	-30.85%	133.64%	-	-
Horiz. %	282.26%	587.06%	139.56%	152.68%	161.55%	233.64%	100.00%	-
EY	6.55	3.15	13.24	12.11	11.44	7.91	18.49	-49.84%
YoY %	107.94%	-76.21%	9.33%	5.86%	44.63%	-57.22%	-	-
Horiz. %	35.42%	17.04%	71.61%	65.49%	61.87%	42.78%	100.00%	-
DY	3.75	1.76	7.12	6.20	5.52	3.57	5.22	-19.73%
YoY %	113.07%	-75.28%	14.84%	12.32%	54.62%	-31.61%	-	-
Horiz. %	71.84%	33.72%	136.40%	118.77%	105.75%	68.39%	100.00%	-
P/NAPS	1.41	1.32	1.44	1.31	0.93	0.63	0.78	48.23%
YoY %	6.82%	-8.33%	9.92%	40.86%	47.62%	-19.23%	-	-
Horiz. %	180.77%	169.23%	184.62%	167.95%	119.23%	80.77%	100.00%	-

	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	18/10/11	25/07/11	28/04/11	18/01/11	18/10/10	28/07/10	29/04/10	-
Price	1.72	1.46	1.30	1.50	1.36	0.72	0.63	-
P/RPS	2.94	4.85	1.06	1.59	2.06	2.42	0.56	201.15%
YoY %	-39.38%	357.55%	-33.33%	-22.82%	-14.88%	332.14%	-	-
Horiz. %	525.00%	866.07%	189.29%	283.93%	367.86%	432.14%	100.00%	-
P/EPS	18.76	36.23	7.17	9.91	13.82	16.25	5.09	138.03%
YoY %	-48.22%	405.30%	-27.65%	-28.29%	-14.95%	219.25%	-	-
Horiz. %	368.57%	711.79%	140.86%	194.70%	271.51%	319.25%	100.00%	-
EY	5.33	2.76	13.95	10.09	7.24	6.15	19.66	-58.01%
YoY %	93.12%	-80.22%	38.26%	39.36%	17.72%	-68.72%	-	-
Horiz. %	27.11%	14.04%	70.96%	51.32%	36.83%	31.28%	100.00%	-
DY	3.05	1.54	7.50	5.17	3.49	2.78	5.56	-32.91%
YoY %	98.05%	-79.47%	45.07%	48.14%	25.54%	-50.00%	-	-
Horiz. %	54.86%	27.70%	134.89%	92.99%	62.77%	50.00%	100.00%	-
P/NAPS	1.73	1.50	1.37	1.57	1.48	0.81	0.73	77.47%
YoY %	15.33%	9.49%	-12.74%	6.08%	82.72%	10.96%	-	-
Horiz. %	236.99%	205.48%	187.67%	215.07%	202.74%	110.96%	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