[DXN] QoQ Quarter Result on 28-Feb-2011 [#4]

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Quarter Result
Revenue	339,353	63,958	68,095	64,504	64,580	82,458	67,800	14.68%
YoY %	430.59%	-6.08%	5.57%	-0.12%	-21.68%	21.62%	-	-
Horiz. %	500.52%	94.33%	100.44%	95.14%	95.25%	121.62%	100.00%	-
PBT	101,069	15,034	13,084	11,196	15,233	15,311	12,523	19.43%
YoY %	572.27%	14.90%	16.86%	-26.50%	-0.51%	22.26%	-	-
Horiz. %	807.07%	120.05%	104.48%	89.40%	121.64%	122.26%	100.00%	-
Tax	-37,273	-3,206	-3,771	-4,341	-3,039	-2,868	-2,420	26.18%
YoY %	-1,062.60%	14.98%	13.13%	-42.84%	-5.96%	-18.51%	-	-
Horiz. %	1,540.21%	132.48%	155.83%	179.38%	125.58%	118.51%	100.00%	-
NP	63,796	11,828	9,313	6,855	12,194	12,443	10,103	16.97%
YoY %	439.36%	27.01%	35.86%	-43.78%	-2.00%	23.16%	-	-
Horiz. %	631.46%	117.07%	92.18%	67.85%	120.70%	123.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	69,160	11,604	9,117	6,800	12,039	12,289	10,076	17.80%
YoY %	496.00%	27.28%	34.07%	-43.52%	-2.03%	21.96%	-	-
Horiz. %	686.38%	115.16%	90.48%	67.49%	119.48%	121.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.88%	21.32%	28.82%	38.77%	19.95%	18.73%	19.32%	-
YoY %	72.98%	-26.02%	-25.66%	94.34%	6.51%	-3.05%	-	-
Horiz. %	190.89%	110.35%	149.17%	200.67%	103.26%	96.95%	100.00%	-
Total Cost	275,557	52,130	58,782	57,649	52,386	70,015	57,697	14.22%
YoY %	428.60%	-11.32%	1.97%	10.05%	-25.18%	21.35%	-	-
Horiz. %	477.59%	90.35%	101.88%	99.92%	90.80%	121.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,686	224,486	220,142	215,242	216,997	209,299	203,180	12.40%
YoY %	258.01%	1.97%	2.28%	-0.81%	3.68%	3.01%	-	-
Horiz. %	395.55%	110.49%	108.35%	105.94%	106.80%	103.01%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Dividend
Div	9,897	6,759	5,090	4,533	6,814	6,246	4,548	6.83%
YoY %	46.43%	32.79%	12.29%	-33.48%	9.09%	37.34%	-	-
Horiz. %	217.61%	148.61%	111.92%	99.67%	149.82%	137.34%	100.00%	-
Div Payout %	14.31%	58.25%	55.83%	66.67%	56.60%	50.83%	45.15%	-
YoY %	-75.43%	4.33%	-16.26%	17.79%	11.35%	12.58%	-	-
Horiz. %	31.69%	129.01%	123.65%	147.66%	125.36%	112.58%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Equity
Net Worth	803,686	224,486	220,142	215,242	216,997	209,299	203,180	12.40%
YoY %	258.01%	1.97%	2.28%	-0.81%	3.68%	3.01%	-	-
Horiz. %	395.55%	110.49%	108.35%	105.94%	106.80%	103.01%	100.00%	-
NOSH	238,482	225,320	226,228	226,666	227,150	227,153	227,449	0.40%
YoY %	5.84%	-0.40%	-0.19%	-0.21%	-0.00%	-0.13%	-	-
Horiz. %	104.85%	99.06%	99.46%	99.66%	99.87%	99.87%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Ratio Analysis
NP Margin	18.80%	18.49%	13.68%	10.63%	18.88%	15.09%	14.90%	-
YoY %	1.68%	35.16%	28.69%	-43.70%	25.12%	1.28%	-	-
Horiz. %	126.17%	124.09%	91.81%	71.34%	126.71%	101.28%	100.00%	-
ROE	8.61%	5.17%	4.14%	3.16%	5.55%	5.87%	4.96%	-
YoY %	66.54%	24.88%	31.01%	-43.06%	-5.45%	18.35%	-	-
Horiz. %	173.59%	104.23%	83.47%	63.71%	111.90%	118.35%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Per Share
RPS	142.30	28.39	30.10	28.46	28.43	36.30	29.81	14.22%
YoY %	401.23%	-5.68%	5.76%	0.11%	-21.68%	21.77%	-	-
Horiz. %	477.36%	95.24%	100.97%	95.47%	95.37%	121.77%	100.00%	-
EPS	29.00	5.15	4.03	3.00	5.30	5.41	4.43	17.33%
YoY %	463.11%	27.79%	34.33%	-43.40%	-2.03%	22.12%	-	-
Horiz. %	654.63%	116.25%	90.97%	67.72%	119.64%	122.12%	100.00%	-
DPS	4.15	3.00	2.25	2.00	3.00	2.75	2.00	6.40%
YoY %	38.33%	33.33%	12.50%	-33.33%	9.09%	37.50%	-	-
Horiz. %	207.50%	150.00%	112.50%	100.00%	150.00%	137.50%	100.00%	-
NAPS	3.37	0.9963	0.9731	0.9496	0.9553	0.9214	0.8933	11.95%
YoY %	238.25%	2.38%	2.47%	-0.60%	3.68%	3.15%	-	-
Horiz. %	377.25%	111.53%	108.93%	106.30%	106.94%	103.15%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 226,666
RPS	6.81	1.28	1.37	1.29	1.30	1.65	1.36	14.68%
YoY %	432.03%	-6.57%	6.20%	-0.77%	-21.21%	21.32%	-	-
Horiz. %	500.74%	94.12%	100.74%	94.85%	95.59%	121.32%	100.00%	-
EPS	1.39	0.23	0.18	0.14	0.24	0.25	0.20	17.92%
YoY %	504.35%	27.78%	28.57%	-41.67%	-4.00%	25.00%	-	-
Horiz. %	695.00%	115.00%	90.00%	70.00%	120.00%	125.00%	100.00%	-
DPS	0.20	0.14	0.10	0.09	0.14	0.13	0.09	7.02%
YoY %	42.86%	40.00%	11.11%	-35.71%	7.69%	44.44%	-	-
Horiz. %	222.22%	155.56%	111.11%	100.00%	155.56%	144.44%	100.00%	-
NAPS	0.1612	0.045	0.0442	0.0432	0.0435	0.042	0.0408	12.39%
YoY %	258.22%	1.81%	2.31%	-0.69%	3.57%	2.94%	-	-
Horiz. %	395.10%	110.29%	108.33%	105.88%	106.62%	102.94%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/12/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	-
Price	1.72	1.40	1.28	1.37	1.25	0.86	0.56	-
P/RPS	1.21	4.93	4.25	4.81	4.40	2.37	1.88	-3.67%
YoY %	-75.46%	16.00%	-11.64%	9.32%	85.65%	26.06%	-	-
Horiz. %	64.36%	262.23%	226.06%	255.85%	234.04%	126.06%	100.00%	-
P/EPS	5.93	27.18	31.76	45.67	23.58	15.90	12.64	-6.23%
YoY %	-78.18%	-14.42%	-30.46%	93.68%	48.30%	25.79%	-	-
Horiz. %	46.91%	215.03%	251.27%	361.31%	186.55%	125.79%	100.00%	-
EY	16.86	3.68	3.15	2.19	4.24	6.29	7.91	6.64%
YoY %	358.15%	16.83%	43.84%	-48.35%	-32.59%	-20.48%	-	-
Horiz. %	213.15%	46.52%	39.82%	27.69%	53.60%	79.52%	100.00%	-
DY	2.41	2.14	1.76	1.46	2.40	3.20	3.57	-3.28%
YoY %	12.62%	21.59%	20.55%	-39.17%	-25.00%	-10.36%	-	-
Horiz. %	67.51%	59.94%	49.30%	40.90%	67.23%	89.64%	100.00%	-
P/NAPS	0.51	1.41	1.32	1.44	1.31	0.93	0.63	-1.78%
YoY %	-63.83%	6.82%	-8.33%	9.92%	40.86%	47.62%	-	-
Horiz. %	80.95%	223.81%	209.52%	228.57%	207.94%	147.62%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	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	-
Price	0.00	1.72	1.46	1.30	1.50	1.36	0.72	-
P/RPS	0.00	6.06	4.85	4.57	5.28	3.75	2.42	-
YoY %	0.00%	24.95%	6.13%	-13.45%	40.80%	54.96%	-	-
Horiz. %	0.00%	250.41%	200.41%	188.84%	218.18%	154.96%	100.00%	-
P/EPS	0.00	33.40	36.23	43.33	28.30	25.14	16.25	-
YoY %	0.00%	-7.81%	-16.39%	53.11%	12.57%	54.71%	-	-
Horiz. %	0.00%	205.54%	222.95%	266.65%	174.15%	154.71%	100.00%	-
EY	0.00	2.99	2.76	2.31	3.53	3.98	6.15	-
YoY %	0.00%	8.33%	19.48%	-34.56%	-11.31%	-35.28%	-	-
Horiz. %	0.00%	48.62%	44.88%	37.56%	57.40%	64.72%	100.00%	-
DY	0.00	1.74	1.54	1.54	2.00	2.02	2.78	-
YoY %	0.00%	12.99%	0.00%	-23.00%	-0.99%	-27.34%	-	-
Horiz. %	0.00%	62.59%	55.40%	55.40%	71.94%	72.66%	100.00%	-
P/NAPS	0.00	1.73	1.50	1.37	1.57	1.48	0.81	-
YoY %	0.00%	15.33%	9.49%	-12.74%	6.08%	82.72%	-	-
Horiz. %	0.00%	213.58%	185.19%	169.14%	193.83%	182.72%	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