[DXN] QoQ Quarter Result on 31-Aug-2010 [#2]

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Quarter Result
Revenue	68,095	64,504	64,580	82,458	67,800	60,137	62,339	6.07%
YoY %	5.57%	-0.12%	-21.68%	21.62%	12.74%	-3.53%	-	-
Horiz. %	109.23%	103.47%	103.59%	132.27%	108.76%	96.47%	100.00%	-
PBT	13,084	11,196	15,233	15,311	12,523	7,312	12,072	5.51%
YoY %	16.86%	-26.50%	-0.51%	22.26%	71.27%	-39.43%	-	-
Horiz. %	108.38%	92.74%	126.18%	126.83%	103.74%	60.57%	100.00%	-
Tax	-3,771	-4,341	-3,039	-2,868	-2,420	-2,187	-3,011	16.20%
YoY %	13.13%	-42.84%	-5.96%	-18.51%	-10.65%	27.37%	-	-
Horiz. %	125.24%	144.17%	100.93%	95.25%	80.37%	72.63%	100.00%	-
NP	9,313	6,855	12,194	12,443	10,103	5,125	9,061	1.84%
YoY %	35.86%	-43.78%	-2.00%	23.16%	97.13%	-43.44%	-	-
Horiz. %	102.78%	75.65%	134.58%	137.32%	111.50%	56.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,117	6,800	12,039	12,289	10,076	5,125	9,061	0.41%
YoY %	34.07%	-43.52%	-2.03%	21.96%	96.60%	-43.44%	-	-
Horiz. %	100.62%	75.05%	132.87%	135.63%	111.20%	56.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.82%	38.77%	19.95%	18.73%	19.32%	29.91%	24.94%	-
YoY %	-25.66%	94.34%	6.51%	-3.05%	-35.41%	19.93%	-	-
Horiz. %	115.56%	155.45%	79.99%	75.10%	77.47%	119.93%	100.00%	-
Total Cost	58,782	57,649	52,386	70,015	57,697	55,012	53,278	6.78%
YoY %	1.97%	10.05%	-25.18%	21.35%	4.88%	3.25%	-	-
Horiz. %	110.33%	108.20%	98.33%	131.41%	108.29%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,142	215,242	216,997	209,299	203,180	195,883	193,202	9.10%
YoY %	2.28%	-0.81%	3.68%	3.01%	3.73%	1.39%	-	-
Horiz. %	113.94%	111.41%	112.32%	108.33%	105.16%	101.39%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Dividend
Div	5,090	4,533	6,814	6,246	4,548	1,700	2,282	70.79%
YoY %	12.29%	-33.48%	9.09%	37.34%	167.53%	-25.50%	-	-
Horiz. %	223.05%	198.64%	298.60%	273.71%	199.30%	74.50%	100.00%	-
Div Payout %	55.83%	66.67%	56.60%	50.83%	45.15%	33.19%	25.19%	-
YoY %	-16.26%	17.79%	11.35%	12.58%	36.03%	31.76%	-	-
Horiz. %	221.64%	264.67%	224.69%	201.79%	179.24%	131.76%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Equity
Net Worth	220,142	215,242	216,997	209,299	203,180	195,883	193,202	9.10%
YoY %	2.28%	-0.81%	3.68%	3.01%	3.73%	1.39%	-	-
Horiz. %	113.94%	111.41%	112.32%	108.33%	105.16%	101.39%	100.00%	-
NOSH	226,228	226,666	227,150	227,153	227,449	226,769	228,236	-0.58%
YoY %	-0.19%	-0.21%	-0.00%	-0.13%	0.30%	-0.64%	-	-
Horiz. %	99.12%	99.31%	99.52%	99.53%	99.66%	99.36%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Ratio Analysis
NP Margin	13.68%	10.63%	18.88%	15.09%	14.90%	8.52%	14.54%	-
YoY %	28.69%	-43.70%	25.12%	1.28%	74.88%	-41.40%	-	-
Horiz. %	94.09%	73.11%	129.85%	103.78%	102.48%	58.60%	100.00%	-
ROE	4.14%	3.16%	5.55%	5.87%	4.96%	2.62%	4.69%	-
YoY %	31.01%	-43.06%	-5.45%	18.35%	89.31%	-44.14%	-	-
Horiz. %	88.27%	67.38%	118.34%	125.16%	105.76%	55.86%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Per Share
RPS	30.10	28.46	28.43	36.30	29.81	26.52	27.31	6.70%
YoY %	5.76%	0.11%	-21.68%	21.77%	12.41%	-2.89%	-	-
Horiz. %	110.22%	104.21%	104.10%	132.92%	109.15%	97.11%	100.00%	-
EPS	4.03	3.00	5.30	5.41	4.43	2.26	3.97	1.00%
YoY %	34.33%	-43.40%	-2.03%	22.12%	96.02%	-43.07%	-	-
Horiz. %	101.51%	75.57%	133.50%	136.27%	111.59%	56.93%	100.00%	-
DPS	2.25	2.00	3.00	2.75	2.00	0.75	1.00	71.79%
YoY %	12.50%	-33.33%	9.09%	37.50%	166.67%	-25.00%	-	-
Horiz. %	225.00%	200.00%	300.00%	275.00%	200.00%	75.00%	100.00%	-
NAPS	0.9731	0.9496	0.9553	0.9214	0.8933	0.8638	0.8465	9.74%
YoY %	2.47%	-0.60%	3.68%	3.15%	3.42%	2.04%	-	-
Horiz. %	114.96%	112.18%	112.85%	108.85%	105.53%	102.04%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 227,153
RPS	1.37	1.29	1.30	1.65	1.36	1.21	1.25	6.30%
YoY %	6.20%	-0.77%	-21.21%	21.32%	12.40%	-3.20%	-	-
Horiz. %	109.60%	103.20%	104.00%	132.00%	108.80%	96.80%	100.00%	-
EPS	0.18	0.14	0.24	0.25	0.20	0.10	0.18	0.00%
YoY %	28.57%	-41.67%	-4.00%	25.00%	100.00%	-44.44%	-	-
Horiz. %	100.00%	77.78%	133.33%	138.89%	111.11%	55.56%	100.00%	-
DPS	0.10	0.09	0.14	0.13	0.09	0.03	0.05	58.80%
YoY %	11.11%	-35.71%	7.69%	44.44%	200.00%	-40.00%	-	-
Horiz. %	200.00%	180.00%	280.00%	260.00%	180.00%	60.00%	100.00%	-
NAPS	0.0442	0.0432	0.0435	0.042	0.0408	0.0393	0.0388	9.08%
YoY %	2.31%	-0.69%	3.57%	2.94%	3.82%	1.29%	-	-
Horiz. %	113.92%	111.34%	112.11%	108.25%	105.15%	101.29%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	-
Price	1.28	1.37	1.25	0.86	0.56	0.67	0.57	-
P/RPS	4.25	4.81	4.40	2.37	1.88	2.53	2.09	60.57%
YoY %	-11.64%	9.32%	85.65%	26.06%	-25.69%	21.05%	-	-
Horiz. %	203.35%	230.14%	210.53%	113.40%	89.95%	121.05%	100.00%	-
P/EPS	31.76	45.67	23.58	15.90	12.64	29.65	14.36	69.83%
YoY %	-30.46%	93.68%	48.30%	25.79%	-57.37%	106.48%	-	-
Horiz. %	221.17%	318.04%	164.21%	110.72%	88.02%	206.48%	100.00%	-
EY	3.15	2.19	4.24	6.29	7.91	3.37	6.96	-41.08%
YoY %	43.84%	-48.35%	-32.59%	-20.48%	134.72%	-51.58%	-	-
Horiz. %	45.26%	31.47%	60.92%	90.37%	113.65%	48.42%	100.00%	-
DY	1.76	1.46	2.40	3.20	3.57	1.12	1.75	0.38%
YoY %	20.55%	-39.17%	-25.00%	-10.36%	218.75%	-36.00%	-	-
Horiz. %	100.57%	83.43%	137.14%	182.86%	204.00%	64.00%	100.00%	-
P/NAPS	1.32	1.44	1.31	0.93	0.63	0.78	0.67	57.22%
YoY %	-8.33%	9.92%	40.86%	47.62%	-19.23%	16.42%	-	-
Horiz. %	197.01%	214.93%	195.52%	138.81%	94.03%	116.42%	100.00%	-

	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	25/07/11	28/04/11	18/01/11	18/10/10	28/07/10	29/04/10	26/01/10	-
Price	1.46	1.30	1.50	1.36	0.72	0.63	0.68	-
P/RPS	4.85	4.57	5.28	3.75	2.42	2.38	2.49	56.02%
YoY %	6.13%	-13.45%	40.80%	54.96%	1.68%	-4.42%	-	-
Horiz. %	194.78%	183.53%	212.05%	150.60%	97.19%	95.58%	100.00%	-
P/EPS	36.23	43.33	28.30	25.14	16.25	27.88	17.13	64.84%
YoY %	-16.39%	53.11%	12.57%	54.71%	-41.71%	62.76%	-	-
Horiz. %	211.50%	252.95%	165.21%	146.76%	94.86%	162.76%	100.00%	-
EY	2.76	2.31	3.53	3.98	6.15	3.59	5.84	-39.35%
YoY %	19.48%	-34.56%	-11.31%	-35.28%	71.31%	-38.53%	-	-
Horiz. %	47.26%	39.55%	60.45%	68.15%	105.31%	61.47%	100.00%	-
DY	1.54	1.54	2.00	2.02	2.78	1.19	1.47	3.15%
YoY %	0.00%	-23.00%	-0.99%	-27.34%	133.61%	-19.05%	-	-
Horiz. %	104.76%	104.76%	136.05%	137.41%	189.12%	80.95%	100.00%	-
P/NAPS	1.50	1.37	1.57	1.48	0.81	0.73	0.80	52.11%
YoY %	9.49%	-12.74%	6.08%	82.72%	10.96%	-8.75%	-	-
Horiz. %	187.50%	171.25%	196.25%	185.00%	101.25%	91.25%	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