[DXN] QoQ Cumulative 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
Cumulative Result
Revenue	259,917	199,802	137,463	64,782	276,730	215,851	145,083	47.66%
YoY %	30.09%	45.35%	112.19%	-76.59%	28.20%	48.78%	-	-
Horiz. %	179.15%	137.72%	94.75%	44.65%	190.74%	148.78%	100.00%	-
PBT	37,000	29,414	17,342	6,569	27,218	18,813	14,734	85.06%
YoY %	25.79%	69.61%	164.00%	-75.87%	44.68%	27.68%	-	-
Horiz. %	251.12%	199.63%	117.70%	44.58%	184.73%	127.68%	100.00%	-
Tax	-8,576	-6,129	-3,118	-1,557	-6,884	-3,853	-4,426	55.61%
YoY %	-39.92%	-96.57%	-100.26%	77.38%	-78.67%	12.95%	-	-
Horiz. %	193.76%	138.48%	70.45%	35.18%	155.54%	87.05%	100.00%	-
NP	28,424	23,285	14,224	5,012	20,334	14,960	10,308	97.00%
YoY %	22.07%	63.70%	183.80%	-75.35%	35.92%	45.13%	-	-
Horiz. %	275.75%	225.89%	137.99%	48.62%	197.26%	145.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,424	23,285	14,224	5,012	20,334	14,960	10,308	97.00%
YoY %	22.07%	63.70%	183.80%	-75.35%	35.92%	45.13%	-	-
Horiz. %	275.75%	225.89%	137.99%	48.62%	197.26%	145.13%	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	176,517	123,239	59,770	256,396	200,891	134,775	43.56%
YoY %	31.14%	43.23%	106.19%	-76.69%	27.63%	49.06%	-	-
Horiz. %	171.76%	130.97%	91.44%	44.35%	190.24%	149.06%	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	6,333	4,047	1,740	2,908	-	-	-
YoY %	26.81%	56.49%	132.59%	-40.17%	0.00%	-	-	-
Horiz. %	276.17%	217.78%	139.17%	59.83%	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%	11.94%	7.57%	2.75%	11.45%	8.74%	6.12%	-
YoY %	20.18%	57.73%	175.27%	-75.98%	31.01%	42.81%	-	-
Horiz. %	234.48%	195.10%	123.69%	44.93%	187.09%	142.81%	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	86.75	59.43	27.92	118.92	92.78	62.35	49.03%
YoY %	30.56%	45.97%	112.86%	-76.52%	28.17%	48.81%	-	-
Horiz. %	181.65%	139.13%	95.32%	44.78%	190.73%	148.81%	100.00%	-
EPS	12.38	10.11	6.15	2.16	8.74	6.43	4.43	98.77%
YoY %	22.45%	64.39%	184.72%	-75.29%	35.93%	45.15%	-	-
Horiz. %	279.46%	228.22%	138.83%	48.76%	197.29%	145.15%	100.00%	-
DPS	3.50	2.75	1.75	0.75	1.25	0.00	0.00	-
YoY %	27.27%	57.14%	133.33%	-40.00%	0.00%	0.00%	-	-
Horiz. %	280.00%	220.00%	140.00%	60.00%	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	4.01	2.76	1.30	5.55	4.33	2.91	47.60%
YoY %	29.93%	45.29%	112.31%	-76.58%	28.18%	48.80%	-	-
Horiz. %	179.04%	137.80%	94.85%	44.67%	190.72%	148.80%	100.00%	-
EPS	0.57	0.47	0.29	0.10	0.41	0.30	0.21	94.93%
YoY %	21.28%	62.07%	190.00%	-75.61%	36.67%	42.86%	-	-
Horiz. %	271.43%	223.81%	138.10%	47.62%	195.24%	142.86%	100.00%	-
DPS	0.16	0.13	0.08	0.03	0.06	0.00	0.00	-
YoY %	23.08%	62.50%	166.67%	-50.00%	0.00%	0.00%	-	-
Horiz. %	266.67%	216.67%	133.33%	50.00%	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	0.66	0.93	1.43	0.26	0.38	0.61	-2.20%
YoY %	-10.61%	-29.03%	-34.97%	450.00%	-31.58%	-37.70%	-	-
Horiz. %	96.72%	108.20%	152.46%	234.43%	42.62%	62.30%	100.00%	-
P/EPS	5.41	5.64	8.94	18.52	3.55	5.44	8.58	-26.53%
YoY %	-4.08%	-36.91%	-51.73%	421.69%	-34.74%	-36.60%	-	-
Horiz. %	63.05%	65.73%	104.20%	215.85%	41.38%	63.40%	100.00%	-
EY	18.49	17.74	11.18	5.40	28.19	18.37	11.66	36.10%
YoY %	4.23%	58.68%	107.04%	-80.84%	53.46%	57.55%	-	-
Horiz. %	158.58%	152.14%	95.88%	46.31%	241.77%	157.55%	100.00%	-
DY	5.22	4.82	3.18	1.87	4.03	0.00	0.00	-
YoY %	8.30%	51.57%	70.05%	-53.60%	0.00%	0.00%	-	-
Horiz. %	129.53%	119.60%	78.91%	46.40%	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	0.78	1.06	1.43	0.27	0.30	0.45	15.74%
YoY %	-28.21%	-26.42%	-25.87%	429.63%	-10.00%	-33.33%	-	-
Horiz. %	124.44%	173.33%	235.56%	317.78%	60.00%	66.67%	100.00%	-
P/EPS	5.09	6.73	10.24	18.52	3.66	4.35	6.32	-13.47%
YoY %	-24.37%	-34.28%	-44.71%	406.01%	-15.86%	-31.17%	-	-
Horiz. %	80.54%	106.49%	162.03%	293.04%	57.91%	68.83%	100.00%	-
EY	19.66	14.87	9.76	5.40	27.31	22.96	15.82	15.63%
YoY %	32.21%	52.36%	80.74%	-80.23%	18.95%	45.13%	-	-
Horiz. %	124.27%	93.99%	61.69%	34.13%	172.63%	145.13%	100.00%	-
DY	5.56	4.04	2.78	1.87	3.91	0.00	0.00	-
YoY %	37.62%	45.32%	48.66%	-52.17%	0.00%	0.00%	-	-
Horiz. %	142.20%	103.32%	71.10%	47.83%	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