[DXN] YoY TTM Result on 30-Nov-2007 [#3]

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
TTM Result
Revenue	274,975	260,673	283,034	213,178	192,749	182,069	167,353	8.62%
YoY %	5.49%	-7.90%	32.77%	10.60%	5.87%	8.79%	-	-
Horiz. %	164.31%	155.76%	169.12%	127.38%	115.18%	108.79%	100.00%	-
PBT	50,379	38,202	27,040	28,393	27,007	27,787	27,407	10.67%
YoY %	31.88%	41.28%	-4.77%	5.13%	-2.81%	1.39%	-	-
Horiz. %	183.82%	139.39%	98.66%	103.60%	98.54%	101.39%	100.00%	-
Tax	-10,514	-8,561	-8,577	-3,756	-8,579	-5,649	-4,578	14.85%
YoY %	-22.81%	0.19%	-128.35%	56.22%	-51.87%	-23.39%	-	-
Horiz. %	229.66%	187.00%	187.35%	82.04%	187.40%	123.39%	100.00%	-
NP	39,865	29,641	18,463	24,637	18,428	22,138	22,829	9.73%
YoY %	34.49%	60.54%	-25.06%	33.69%	-16.76%	-3.03%	-	-
Horiz. %	174.62%	129.84%	80.88%	107.92%	80.72%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,529	29,641	18,463	24,643	18,428	22,138	22,829	9.57%
YoY %	33.36%	60.54%	-25.08%	33.73%	-16.76%	-3.03%	-	-
Horiz. %	173.15%	129.84%	80.88%	107.95%	80.72%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.87%	22.41%	31.72%	13.23%	31.77%	20.33%	16.70%	-
YoY %	-6.87%	-29.35%	139.76%	-58.36%	56.27%	21.74%	-	-
Horiz. %	124.97%	134.19%	189.94%	79.22%	190.24%	121.74%	100.00%	-
Total Cost	235,110	231,032	264,571	188,541	174,321	159,931	144,524	8.44%
YoY %	1.77%	-12.68%	40.33%	8.16%	9.00%	10.66%	-	-
Horiz. %	162.68%	159.86%	183.06%	130.46%	120.62%	110.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,997	193,202	171,123	157,085	137,859	124,257	95,100	14.73%
YoY %	12.32%	12.90%	8.94%	13.95%	10.95%	30.66%	-	-
Horiz. %	228.18%	203.16%	179.94%	165.18%	144.96%	130.66%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Dividend
Div	19,311	9,235	-	2,918	5,949	3,009	1,814	48.29%
YoY %	109.11%	0.00%	-	-50.95%	97.71%	65.88%	-	-
Horiz. %	1,064.55%	509.10%	-	160.86%	327.95%	165.88%	100.00%	-
Div Payout %	48.85%	31.16%	-	11.84%	32.28%	13.60%	7.95%	-
YoY %	56.77%	0.00%	-	-63.32%	137.35%	71.07%	-	-
Horiz. %	614.47%	391.95%	-	148.93%	406.04%	171.07%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Equity
Net Worth	216,997	193,202	171,123	157,085	137,859	124,257	95,100	14.73%
YoY %	12.32%	12.90%	8.94%	13.95%	10.95%	30.66%	-	-
Horiz. %	228.18%	203.16%	179.94%	165.18%	144.96%	130.66%	100.00%	-
NOSH	227,150	228,236	232,600	233,030	238,263	238,864	239,911	-0.90%
YoY %	-0.48%	-1.88%	-0.18%	-2.20%	-0.25%	-0.44%	-	-
Horiz. %	94.68%	95.13%	96.95%	97.13%	99.31%	99.56%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Ratio Analysis
NP Margin	14.50%	11.37%	6.52%	11.56%	9.56%	12.16%	13.64%	-
YoY %	27.53%	74.39%	-43.60%	20.92%	-21.38%	-10.85%	-	-
Horiz. %	106.30%	83.36%	47.80%	84.75%	70.09%	89.15%	100.00%	-
ROE	18.22%	15.34%	10.79%	15.69%	13.37%	17.82%	24.01%	-
YoY %	18.77%	42.17%	-31.23%	17.35%	-24.97%	-25.78%	-	-
Horiz. %	75.89%	63.89%	44.94%	65.35%	55.69%	74.22%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Per Share
RPS	121.05	114.21	121.68	91.48	80.90	76.22	69.76	9.61%
YoY %	5.99%	-6.14%	33.01%	13.08%	6.14%	9.26%	-	-
Horiz. %	173.52%	163.72%	174.43%	131.14%	115.97%	109.26%	100.00%	-
EPS	17.40	12.99	7.94	10.58	7.73	9.27	9.52	10.56%
YoY %	33.95%	63.60%	-24.95%	36.87%	-16.61%	-2.63%	-	-
Horiz. %	182.77%	136.45%	83.40%	111.13%	81.20%	97.37%	100.00%	-
DPS	8.50	4.05	0.00	1.25	2.50	1.26	0.76	49.51%
YoY %	109.88%	0.00%	0.00%	-50.00%	98.41%	65.79%	-	-
Horiz. %	1,118.42%	532.89%	0.00%	164.47%	328.95%	165.79%	100.00%	-
NAPS	0.9553	0.8465	0.7357	0.6741	0.5786	0.5202	0.3964	15.78%
YoY %	12.85%	15.06%	9.14%	16.51%	11.23%	31.23%	-	-
Horiz. %	240.99%	213.55%	185.60%	170.06%	145.96%	131.23%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Adjusted Per Share Value based on latest NOSH - 233,030
RPS	5.52	5.23	5.68	4.28	3.87	3.65	3.36	8.62%
YoY %	5.54%	-7.92%	32.71%	10.59%	6.03%	8.63%	-	-
Horiz. %	164.29%	155.65%	169.05%	127.38%	115.18%	108.63%	100.00%	-
EPS	0.79	0.59	0.37	0.49	0.37	0.44	0.46	9.42%
YoY %	33.90%	59.46%	-24.49%	32.43%	-15.91%	-4.35%	-	-
Horiz. %	171.74%	128.26%	80.43%	106.52%	80.43%	95.65%	100.00%	-
DPS	0.39	0.19	0.00	0.06	0.12	0.06	0.04	46.13%
YoY %	105.26%	0.00%	0.00%	-50.00%	100.00%	50.00%	-	-
Horiz. %	975.00%	475.00%	0.00%	150.00%	300.00%	150.00%	100.00%	-
NAPS	0.0435	0.0388	0.0343	0.0315	0.0277	0.0249	0.0191	14.69%
YoY %	12.11%	13.12%	8.89%	13.72%	11.24%	30.37%	-	-
Horiz. %	227.75%	203.14%	179.58%	164.92%	145.03%	130.37%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	-
Price	1.25	0.57	0.35	0.52	0.56	0.59	0.98	-
P/RPS	1.03	0.50	0.29	0.57	0.69	0.77	1.40	-4.98%
YoY %	106.00%	72.41%	-49.12%	-17.39%	-10.39%	-45.00%	-	-
Horiz. %	73.57%	35.71%	20.71%	40.71%	49.29%	55.00%	100.00%	-
P/EPS	7.18	4.39	4.41	4.92	7.24	6.37	10.30	-5.83%
YoY %	63.55%	-0.45%	-10.37%	-32.04%	13.66%	-38.16%	-	-
Horiz. %	69.71%	42.62%	42.82%	47.77%	70.29%	61.84%	100.00%	-
EY	13.92	22.78	22.68	20.34	13.81	15.71	9.71	6.18%
YoY %	-38.89%	0.44%	11.50%	47.28%	-12.09%	61.79%	-	-
Horiz. %	143.36%	234.60%	233.57%	209.47%	142.22%	161.79%	100.00%	-
DY	6.80	7.10	0.00	2.40	4.46	2.14	0.77	43.74%
YoY %	-4.23%	0.00%	0.00%	-46.19%	108.41%	177.92%	-	-
Horiz. %	883.12%	922.08%	0.00%	311.69%	579.22%	277.92%	100.00%	-
P/NAPS	1.31	0.67	0.48	0.77	0.97	1.13	2.47	-10.02%
YoY %	95.52%	39.58%	-37.66%	-20.62%	-14.16%	-54.25%	-	-
Horiz. %	53.04%	27.13%	19.43%	31.17%	39.27%	45.75%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Announcement Date
Date	18/01/11	26/01/10	22/01/09	29/01/08	22/01/07	25/01/06	25/02/05	-
Price	1.50	0.68	0.28	0.50	0.65	0.65	0.89	-
P/RPS	1.24	0.60	0.23	0.55	0.80	0.85	1.28	-0.52%
YoY %	106.67%	160.87%	-58.18%	-31.25%	-5.88%	-33.59%	-	-
Horiz. %	96.88%	46.88%	17.97%	42.97%	62.50%	66.41%	100.00%	-
P/EPS	8.62	5.24	3.53	4.73	8.40	7.01	9.35	-1.34%
YoY %	64.50%	48.44%	-25.37%	-43.69%	19.83%	-25.03%	-	-
Horiz. %	92.19%	56.04%	37.75%	50.59%	89.84%	74.97%	100.00%	-
EY	11.60	19.10	28.35	21.15	11.90	14.26	10.69	1.37%
YoY %	-39.27%	-32.63%	34.04%	77.73%	-16.55%	33.40%	-	-
Horiz. %	108.51%	178.67%	265.20%	197.85%	111.32%	133.40%	100.00%	-
DY	5.67	5.95	0.00	2.50	3.85	1.94	0.85	37.18%
YoY %	-4.71%	0.00%	0.00%	-35.06%	98.45%	128.24%	-	-
Horiz. %	667.06%	700.00%	0.00%	294.12%	452.94%	228.24%	100.00%	-
P/NAPS	1.57	0.80	0.38	0.74	1.12	1.25	2.25	-5.81%
YoY %	96.25%	110.53%	-48.65%	-33.93%	-10.40%	-44.44%	-	-
Horiz. %	69.78%	35.56%	16.89%	32.89%	49.78%	55.56%	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