[DXN] QoQ Cumulative Quarter Result on 31-May-2010 [#1]

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Cumulative Result
Revenue	279,342	214,838	150,258	67,800	259,917	199,802	137,463	60.64%
YoY %	30.02%	42.98%	121.62%	-73.91%	30.09%	45.35%	-	-
Horiz. %	203.21%	156.29%	109.31%	49.32%	189.08%	145.35%	100.00%	-
PBT	54,263	43,067	27,834	12,523	37,000	29,414	17,342	114.37%
YoY %	26.00%	54.73%	122.26%	-66.15%	25.79%	69.61%	-	-
Horiz. %	312.90%	248.34%	160.50%	72.21%	213.35%	169.61%	100.00%	-
Tax	-12,668	-8,327	-5,288	-2,420	-8,576	-6,129	-3,118	155.27%
YoY %	-52.13%	-57.47%	-118.51%	71.78%	-39.92%	-96.57%	-	-
Horiz. %	406.29%	267.06%	169.60%	77.61%	275.05%	196.57%	100.00%	-
NP	41,595	34,740	22,546	10,103	28,424	23,285	14,224	104.89%
YoY %	19.73%	54.08%	123.16%	-64.46%	22.07%	63.70%	-	-
Horiz. %	292.43%	244.24%	158.51%	71.03%	199.83%	163.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,204	34,404	22,365	10,076	28,424	23,285	14,224	103.60%
YoY %	19.77%	53.83%	121.96%	-64.55%	22.07%	63.70%	-	-
Horiz. %	289.68%	241.87%	157.23%	70.84%	199.83%	163.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.35%	19.33%	19.00%	19.32%	23.18%	20.84%	17.98%	-
YoY %	20.80%	1.74%	-1.66%	-16.65%	11.23%	15.91%	-	-
Horiz. %	129.87%	107.51%	105.67%	107.45%	128.92%	115.91%	100.00%	-
Total Cost	237,747	180,098	127,712	57,697	231,493	176,517	123,239	55.15%
YoY %	32.01%	41.02%	121.35%	-75.08%	31.14%	43.23%	-	-
Horiz. %	192.92%	146.14%	103.63%	46.82%	187.84%	143.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	215,696	217,081	209,421	203,180	198,135	194,962	187,964	9.63%
YoY %	-0.64%	3.66%	3.07%	2.55%	1.63%	3.72%	-	-
Horiz. %	114.75%	115.49%	111.42%	108.10%	105.41%	103.72%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Dividend
Div	22,146	17,611	10,796	4,548	8,031	6,333	4,047	211.50%
YoY %	25.75%	63.13%	137.38%	-43.37%	26.81%	56.49%	-	-
Horiz. %	547.22%	435.16%	266.77%	112.38%	198.44%	156.49%	100.00%	-
Div Payout %	53.75%	51.19%	48.27%	45.15%	28.26%	27.20%	28.46%	-
YoY %	5.00%	6.05%	6.91%	59.77%	3.90%	-4.43%	-	-
Horiz. %	188.86%	179.87%	169.61%	158.64%	99.30%	95.57%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Equity
Net Worth	215,696	217,081	209,421	203,180	198,135	194,962	187,964	9.63%
YoY %	-0.64%	3.66%	3.07%	2.55%	1.63%	3.72%	-	-
Horiz. %	114.75%	115.49%	111.42%	108.10%	105.41%	103.72%	100.00%	-
NOSH	227,144	227,239	227,286	227,449	229,483	230,316	231,284	-1.20%
YoY %	-0.04%	-0.02%	-0.07%	-0.89%	-0.36%	-0.42%	-	-
Horiz. %	98.21%	98.25%	98.27%	98.34%	99.22%	99.58%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Ratio Analysis
NP Margin	14.89%	16.17%	15.00%	14.90%	10.94%	11.65%	10.35%	-
YoY %	-7.92%	7.80%	0.67%	36.20%	-6.09%	12.56%	-	-
Horiz. %	143.86%	156.23%	144.93%	143.96%	105.70%	112.56%	100.00%	-
ROE	19.10%	15.85%	10.68%	4.96%	14.35%	11.94%	7.57%	-
YoY %	20.50%	48.41%	115.32%	-65.44%	20.18%	57.73%	-	-
Horiz. %	252.31%	209.38%	141.08%	65.52%	189.56%	157.73%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Per Share
RPS	122.98	94.54	66.11	29.81	113.26	86.75	59.43	62.60%
YoY %	30.08%	43.00%	121.77%	-73.68%	30.56%	45.97%	-	-
Horiz. %	206.93%	159.08%	111.24%	50.16%	190.58%	145.97%	100.00%	-
EPS	18.14	15.14	9.84	4.43	12.38	10.11	6.15	106.07%
YoY %	19.82%	53.86%	122.12%	-64.22%	22.45%	64.39%	-	-
Horiz. %	294.96%	246.18%	160.00%	72.03%	201.30%	164.39%	100.00%	-
DPS	9.75	7.75	4.75	2.00	3.50	2.75	1.75	215.26%
YoY %	25.81%	63.16%	137.50%	-42.86%	27.27%	57.14%	-	-
Horiz. %	557.14%	442.86%	271.43%	114.29%	200.00%	157.14%	100.00%	-
NAPS	0.9496	0.9553	0.9214	0.8933	0.8634	0.8465	0.8127	10.96%
YoY %	-0.60%	3.68%	3.15%	3.46%	2.00%	4.16%	-	-
Horiz. %	116.85%	117.55%	113.38%	109.92%	106.24%	104.16%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Adjusted Per Share Value based on latest NOSH - 227,449
RPS	5.60	4.31	3.01	1.36	5.21	4.01	2.76	60.47%
YoY %	29.93%	43.19%	121.32%	-73.90%	29.93%	45.29%	-	-
Horiz. %	202.90%	156.16%	109.06%	49.28%	188.77%	145.29%	100.00%	-
EPS	0.83	0.69	0.45	0.20	0.57	0.47	0.29	101.97%
YoY %	20.29%	53.33%	125.00%	-64.91%	21.28%	62.07%	-	-
Horiz. %	286.21%	237.93%	155.17%	68.97%	196.55%	162.07%	100.00%	-
DPS	0.44	0.35	0.22	0.09	0.16	0.13	0.08	212.55%
YoY %	25.71%	59.09%	144.44%	-43.75%	23.08%	62.50%	-	-
Horiz. %	550.00%	437.50%	275.00%	112.50%	200.00%	162.50%	100.00%	-
NAPS	0.0433	0.0435	0.042	0.0408	0.0397	0.0391	0.0377	9.70%
YoY %	-0.46%	3.57%	2.94%	2.77%	1.53%	3.71%	-	-
Horiz. %	114.85%	115.38%	111.41%	108.22%	105.31%	103.71%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	-
Price	1.37	1.25	0.86	0.56	0.67	0.57	0.55	-
P/RPS	1.11	1.32	1.30	1.88	0.59	0.66	0.93	12.55%
YoY %	-15.91%	1.54%	-30.85%	218.64%	-10.61%	-29.03%	-	-
Horiz. %	119.35%	141.94%	139.78%	202.15%	63.44%	70.97%	100.00%	-
P/EPS	7.55	8.26	8.74	12.64	5.41	5.64	8.94	-10.68%
YoY %	-8.60%	-5.49%	-30.85%	133.64%	-4.08%	-36.91%	-	-
Horiz. %	84.45%	92.39%	97.76%	141.39%	60.51%	63.09%	100.00%	-
EY	13.24	12.11	11.44	7.91	18.49	17.74	11.18	11.96%
YoY %	9.33%	5.86%	44.63%	-57.22%	4.23%	58.68%	-	-
Horiz. %	118.43%	108.32%	102.33%	70.75%	165.38%	158.68%	100.00%	-
DY	7.12	6.20	5.52	3.57	5.22	4.82	3.18	71.39%
YoY %	14.84%	12.32%	54.62%	-31.61%	8.30%	51.57%	-	-
Horiz. %	223.90%	194.97%	173.58%	112.26%	164.15%	151.57%	100.00%	-
P/NAPS	1.44	1.31	0.93	0.63	0.78	0.67	0.68	65.13%
YoY %	9.92%	40.86%	47.62%	-19.23%	16.42%	-1.47%	-	-
Horiz. %	211.76%	192.65%	136.76%	92.65%	114.71%	98.53%	100.00%	-

	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	CAGR
Price Multiplier on Announcement Date
Date	28/04/11	18/01/11	18/10/10	28/07/10	29/04/10	26/01/10	27/10/09	-
Price	1.30	1.50	1.36	0.72	0.63	0.68	0.63	-
P/RPS	1.06	1.59	2.06	2.42	0.56	0.78	1.06	0.00%
YoY %	-33.33%	-22.82%	-14.88%	332.14%	-28.21%	-26.42%	-	-
Horiz. %	100.00%	150.00%	194.34%	228.30%	52.83%	73.58%	100.00%	-
P/EPS	7.17	9.91	13.82	16.25	5.09	6.73	10.24	-21.19%
YoY %	-27.65%	-28.29%	-14.95%	219.25%	-24.37%	-34.28%	-	-
Horiz. %	70.02%	96.78%	134.96%	158.69%	49.71%	65.72%	100.00%	-
EY	13.95	10.09	7.24	6.15	19.66	14.87	9.76	26.96%
YoY %	38.26%	39.36%	17.72%	-68.72%	32.21%	52.36%	-	-
Horiz. %	142.93%	103.38%	74.18%	63.01%	201.43%	152.36%	100.00%	-
DY	7.50	5.17	3.49	2.78	5.56	4.04	2.78	94.14%
YoY %	45.07%	48.14%	25.54%	-50.00%	37.62%	45.32%	-	-
Horiz. %	269.78%	185.97%	125.54%	100.00%	200.00%	145.32%	100.00%	-
P/NAPS	1.37	1.57	1.48	0.81	0.73	0.80	0.78	45.72%
YoY %	-12.74%	6.08%	82.72%	10.96%	-8.75%	2.56%	-	-
Horiz. %	175.64%	201.28%	189.74%	103.85%	93.59%	102.56%	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