[DXN] QoQ TTM 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
TTM Result
Revenue	279,637	279,342	274,975	272,734	262,957	259,939	260,673	4.79%
YoY %	0.11%	1.59%	0.82%	3.72%	1.16%	-0.28%	-	-
Horiz. %	107.28%	107.16%	105.49%	104.63%	100.88%	99.72%	100.00%	-
PBT	54,824	54,263	50,379	47,218	42,680	36,726	38,202	27.25%
YoY %	1.03%	7.71%	6.69%	10.63%	16.21%	-3.86%	-	-
Horiz. %	143.51%	142.04%	131.88%	123.60%	111.72%	96.14%	100.00%	-
Tax	-14,019	-12,668	-10,514	-10,486	-9,179	-8,316	-8,561	38.97%
YoY %	-10.66%	-20.49%	-0.27%	-14.24%	-10.38%	2.86%	-	-
Horiz. %	163.75%	147.97%	122.81%	122.49%	107.22%	97.14%	100.00%	-
NP	40,805	41,595	39,865	36,732	33,501	28,410	29,641	23.77%
YoY %	-1.90%	4.34%	8.53%	9.64%	17.92%	-4.15%	-	-
Horiz. %	137.66%	140.33%	134.49%	123.92%	113.02%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,245	41,204	39,529	36,551	33,474	28,410	29,641	22.63%
YoY %	-2.33%	4.24%	8.15%	9.19%	17.82%	-4.15%	-	-
Horiz. %	135.77%	139.01%	133.36%	123.31%	112.93%	95.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.57%	23.35%	20.87%	22.21%	21.51%	22.64%	22.41%	-
YoY %	9.51%	11.88%	-6.03%	3.25%	-4.99%	1.03%	-	-
Horiz. %	114.10%	104.19%	93.13%	99.11%	95.98%	101.03%	100.00%	-
Total Cost	238,832	237,747	235,110	236,002	229,456	231,529	231,032	2.24%
YoY %	0.46%	1.12%	-0.38%	2.85%	-0.90%	0.22%	-	-
Horiz. %	103.38%	102.91%	101.77%	102.15%	99.32%	100.22%	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	22,684	22,143	19,311	14,778	10,835	8,026	9,235	82.14%
YoY %	2.44%	14.67%	30.67%	36.39%	35.00%	-13.09%	-	-
Horiz. %	245.63%	239.77%	209.11%	160.02%	117.33%	86.91%	100.00%	-
Div Payout %	56.37%	53.74%	48.85%	40.43%	32.37%	28.25%	31.16%	-
YoY %	4.89%	10.01%	20.83%	24.90%	14.58%	-9.34%	-	-
Horiz. %	180.91%	172.46%	156.77%	129.75%	103.88%	90.66%	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	14.59%	14.89%	14.50%	13.47%	12.74%	10.93%	11.37%	-
YoY %	-2.01%	2.69%	7.65%	5.73%	16.56%	-3.87%	-	-
Horiz. %	128.32%	130.96%	127.53%	118.47%	112.05%	96.13%	100.00%	-
ROE	18.28%	19.14%	18.22%	17.46%	16.48%	14.50%	15.34%	-
YoY %	-4.49%	5.05%	4.35%	5.95%	13.66%	-5.48%	-	-
Horiz. %	119.17%	124.77%	118.77%	113.82%	107.43%	94.52%	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	123.61	123.24	121.05	120.07	115.61	114.63	114.21	5.41%
YoY %	0.30%	1.81%	0.82%	3.86%	0.85%	0.37%	-	-
Horiz. %	108.23%	107.91%	105.99%	105.13%	101.23%	100.37%	100.00%	-
EPS	17.79	18.18	17.40	16.09	14.72	12.53	12.99	23.34%
YoY %	-2.15%	4.48%	8.14%	9.31%	17.48%	-3.54%	-	-
Horiz. %	136.95%	139.95%	133.95%	123.86%	113.32%	96.46%	100.00%	-
DPS	10.00	9.75	8.50	6.50	4.75	3.54	4.05	82.78%
YoY %	2.56%	14.71%	30.77%	36.84%	34.18%	-12.59%	-	-
Horiz. %	246.91%	240.74%	209.88%	160.49%	117.28%	87.41%	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	5.61	5.60	5.52	5.47	5.27	5.21	5.23	4.79%
YoY %	0.18%	1.45%	0.91%	3.80%	1.15%	-0.38%	-	-
Horiz. %	107.27%	107.07%	105.54%	104.59%	100.76%	99.62%	100.00%	-
EPS	0.81	0.83	0.79	0.73	0.67	0.57	0.59	23.54%
YoY %	-2.41%	5.06%	8.22%	8.96%	17.54%	-3.39%	-	-
Horiz. %	137.29%	140.68%	133.90%	123.73%	113.56%	96.61%	100.00%	-
DPS	0.46	0.44	0.39	0.30	0.22	0.16	0.19	80.40%
YoY %	4.55%	12.82%	30.00%	36.36%	37.50%	-15.79%	-	-
Horiz. %	242.11%	231.58%	205.26%	157.89%	115.79%	84.21%	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	1.04	1.11	1.03	0.72	0.48	0.58	0.50	63.01%
YoY %	-6.31%	7.77%	43.06%	50.00%	-17.24%	16.00%	-	-
Horiz. %	208.00%	222.00%	206.00%	144.00%	96.00%	116.00%	100.00%	-
P/EPS	7.20	7.54	7.18	5.34	3.81	5.35	4.39	39.11%
YoY %	-4.51%	5.01%	34.46%	40.16%	-28.79%	21.87%	-	-
Horiz. %	164.01%	171.75%	163.55%	121.64%	86.79%	121.87%	100.00%	-
EY	13.90	13.27	13.92	18.71	26.28	18.70	22.78	-28.08%
YoY %	4.75%	-4.67%	-25.60%	-28.81%	40.53%	-17.91%	-	-
Horiz. %	61.02%	58.25%	61.11%	82.13%	115.36%	82.09%	100.00%	-
DY	7.81	7.12	6.80	7.56	8.48	5.28	7.10	6.56%
YoY %	9.69%	4.71%	-10.05%	-10.85%	60.61%	-25.63%	-	-
Horiz. %	110.00%	100.28%	95.77%	106.48%	119.44%	74.37%	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	1.18	1.05	1.24	1.13	0.62	0.55	0.60	57.03%
YoY %	12.38%	-15.32%	9.73%	82.26%	12.73%	-8.33%	-	-
Horiz. %	196.67%	175.00%	206.67%	188.33%	103.33%	91.67%	100.00%	-
P/EPS	8.21	7.15	8.62	8.45	4.89	5.03	5.24	34.93%
YoY %	14.83%	-17.05%	2.01%	72.80%	-2.78%	-4.01%	-	-
Horiz. %	156.68%	136.45%	164.50%	161.26%	93.32%	95.99%	100.00%	-
EY	12.18	13.98	11.60	11.83	20.44	19.89	19.10	-25.93%
YoY %	-12.88%	20.52%	-1.94%	-42.12%	2.77%	4.14%	-	-
Horiz. %	63.77%	73.19%	60.73%	61.94%	107.02%	104.14%	100.00%	-
DY	6.85	7.50	5.67	4.78	6.60	5.62	5.95	9.85%
YoY %	-8.67%	32.28%	18.62%	-27.58%	17.44%	-5.55%	-	-
Horiz. %	115.13%	126.05%	95.29%	80.34%	110.92%	94.45%	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