[DXN] QoQ Annualized Quarter Result on 30-Nov-2009 [#3]

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Annualized Quarter Result
Revenue	300,516	271,200	259,917	266,402	274,926	259,128	276,730	5.63%
YoY %	10.81%	4.34%	-2.43%	-3.10%	6.10%	-6.36%	-	-
Horiz. %	108.60%	98.00%	93.92%	96.27%	99.35%	93.64%	100.00%	-
PBT	55,668	50,092	37,000	39,218	34,684	26,276	27,218	60.91%
YoY %	11.13%	35.38%	-5.66%	13.07%	32.00%	-3.46%	-	-
Horiz. %	204.53%	184.04%	135.94%	144.09%	127.43%	96.54%	100.00%	-
Tax	-10,576	-9,680	-8,576	-8,172	-6,236	-6,228	-6,884	33.03%
YoY %	-9.26%	-12.87%	-4.94%	-31.05%	-0.13%	9.53%	-	-
Horiz. %	153.63%	140.62%	124.58%	118.71%	90.59%	90.47%	100.00%	-
NP	45,092	40,412	28,424	31,046	28,448	20,048	20,334	69.80%
YoY %	11.58%	42.18%	-8.45%	9.13%	41.90%	-1.41%	-	-
Horiz. %	221.76%	198.74%	139.79%	152.68%	139.90%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,730	40,304	28,424	31,046	28,448	20,048	20,334	68.89%
YoY %	10.98%	41.80%	-8.45%	9.13%	41.90%	-1.41%	-	-
Horiz. %	219.98%	198.21%	139.79%	152.68%	139.90%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.00%	19.32%	23.18%	20.84%	17.98%	23.70%	25.29%	-
YoY %	-1.66%	-16.65%	11.23%	15.91%	-24.14%	-6.29%	-	-
Horiz. %	75.13%	76.39%	91.66%	82.40%	71.10%	93.71%	100.00%	-
Total Cost	255,424	230,788	231,493	235,356	246,478	239,080	256,396	-0.25%
YoY %	10.67%	-0.30%	-1.64%	-4.51%	3.09%	-6.75%	-	-
Horiz. %	99.62%	90.01%	90.29%	91.79%	96.13%	93.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,421	203,180	198,135	194,962	187,964	182,079	177,555	11.59%
YoY %	3.07%	2.55%	1.63%	3.72%	3.23%	2.55%	-	-
Horiz. %	117.95%	114.43%	111.59%	109.80%	105.86%	102.55%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Dividend
Div	21,592	18,195	8,031	8,444	8,094	6,961	2,908	279.20%
YoY %	18.67%	126.56%	-4.89%	4.32%	16.28%	139.37%	-	-
Horiz. %	742.50%	625.69%	276.17%	290.37%	278.34%	239.37%	100.00%	-
Div Payout %	48.27%	45.15%	28.26%	27.20%	28.46%	34.72%	14.31%	-
YoY %	6.91%	59.77%	3.90%	-4.43%	-18.03%	142.63%	-	-
Horiz. %	337.32%	315.51%	197.48%	190.08%	198.88%	242.63%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Equity
Net Worth	209,421	203,180	198,135	194,962	187,964	182,079	177,555	11.59%
YoY %	3.07%	2.55%	1.63%	3.72%	3.23%	2.55%	-	-
Horiz. %	117.95%	114.43%	111.59%	109.80%	105.86%	102.55%	100.00%	-
NOSH	227,286	227,449	229,483	230,316	231,284	232,037	232,707	-1.55%
YoY %	-0.07%	-0.89%	-0.36%	-0.42%	-0.32%	-0.29%	-	-
Horiz. %	97.67%	97.74%	98.61%	98.97%	99.39%	99.71%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Ratio Analysis
NP Margin	15.00%	14.90%	10.94%	11.65%	10.35%	7.74%	7.35%	-
YoY %	0.67%	36.20%	-6.09%	12.56%	33.72%	5.31%	-	-
Horiz. %	204.08%	202.72%	148.84%	158.50%	140.82%	105.31%	100.00%	-
ROE	21.36%	19.84%	14.35%	15.92%	15.13%	11.01%	11.45%	-
YoY %	7.66%	38.26%	-9.86%	5.22%	37.42%	-3.84%	-	-
Horiz. %	186.55%	173.28%	125.33%	139.04%	132.14%	96.16%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Per Share
RPS	132.22	119.24	113.26	115.67	118.87	111.68	118.92	7.30%
YoY %	10.89%	5.28%	-2.08%	-2.69%	6.44%	-6.09%	-	-
Horiz. %	111.18%	100.27%	95.24%	97.27%	99.96%	93.91%	100.00%	-
EPS	19.68	17.72	12.38	13.48	12.30	8.64	8.74	71.54%
YoY %	11.06%	43.13%	-8.16%	9.59%	42.36%	-1.14%	-	-
Horiz. %	225.17%	202.75%	141.65%	154.23%	140.73%	98.86%	100.00%	-
DPS	9.50	8.00	3.50	3.67	3.50	3.00	1.25	285.12%
YoY %	18.75%	128.57%	-4.63%	4.86%	16.67%	140.00%	-	-
Horiz. %	760.00%	640.00%	280.00%	293.60%	280.00%	240.00%	100.00%	-
NAPS	0.9214	0.8933	0.8634	0.8465	0.8127	0.7847	0.763	13.36%
YoY %	3.15%	3.46%	2.00%	4.16%	3.57%	2.84%	-	-
Horiz. %	120.76%	117.08%	113.16%	110.94%	106.51%	102.84%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 228,236
RPS	6.03	5.44	5.21	5.34	5.52	5.20	5.55	5.66%
YoY %	10.85%	4.41%	-2.43%	-3.26%	6.15%	-6.31%	-	-
Horiz. %	108.65%	98.02%	93.87%	96.22%	99.46%	93.69%	100.00%	-
EPS	0.90	0.81	0.57	0.62	0.57	0.40	0.41	68.66%
YoY %	11.11%	42.11%	-8.06%	8.77%	42.50%	-2.44%	-	-
Horiz. %	219.51%	197.56%	139.02%	151.22%	139.02%	97.56%	100.00%	-
DPS	0.43	0.37	0.16	0.17	0.16	0.14	0.06	270.38%
YoY %	16.22%	131.25%	-5.88%	6.25%	14.29%	133.33%	-	-
Horiz. %	716.67%	616.67%	266.67%	283.33%	266.67%	233.33%	100.00%	-
NAPS	0.042	0.0408	0.0397	0.0391	0.0377	0.0365	0.0356	11.61%
YoY %	2.94%	2.77%	1.53%	3.71%	3.29%	2.53%	-	-
Horiz. %	117.98%	114.61%	111.52%	109.83%	105.90%	102.53%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	-
Price	0.86	0.56	0.67	0.57	0.55	0.40	0.31	-
P/RPS	0.65	0.47	0.59	0.49	0.46	0.36	0.26	83.89%
YoY %	38.30%	-20.34%	20.41%	6.52%	27.78%	38.46%	-	-
Horiz. %	250.00%	180.77%	226.92%	188.46%	176.92%	138.46%	100.00%	-
P/EPS	4.37	3.16	5.41	4.23	4.47	4.63	3.55	14.81%
YoY %	38.29%	-41.59%	27.90%	-5.37%	-3.46%	30.42%	-	-
Horiz. %	123.10%	89.01%	152.39%	119.15%	125.92%	130.42%	100.00%	-
EY	22.88	31.64	18.49	23.65	22.36	21.60	28.19	-12.95%
YoY %	-27.69%	71.12%	-21.82%	5.77%	3.52%	-23.38%	-	-
Horiz. %	81.16%	112.24%	65.59%	83.89%	79.32%	76.62%	100.00%	-
DY	11.05	14.29	5.22	6.43	6.36	7.50	4.03	95.54%
YoY %	-22.67%	173.75%	-18.82%	1.10%	-15.20%	86.10%	-	-
Horiz. %	274.19%	354.59%	129.53%	159.55%	157.82%	186.10%	100.00%	-
P/NAPS	0.93	0.63	0.78	0.67	0.68	0.51	0.41	72.37%
YoY %	47.62%	-19.23%	16.42%	-1.47%	33.33%	24.39%	-	-
Horiz. %	226.83%	153.66%	190.24%	163.41%	165.85%	124.39%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	18/10/10	28/07/10	29/04/10	26/01/10	27/10/09	30/07/09	29/04/09	-
Price	1.36	0.72	0.63	0.68	0.63	0.40	0.32	-
P/RPS	1.03	0.60	0.56	0.59	0.53	0.36	0.27	143.55%
YoY %	71.67%	7.14%	-5.08%	11.32%	47.22%	33.33%	-	-
Horiz. %	381.48%	222.22%	207.41%	218.52%	196.30%	133.33%	100.00%	-
P/EPS	6.91	4.06	5.09	5.04	5.12	4.63	3.66	52.57%
YoY %	70.20%	-20.24%	0.99%	-1.56%	10.58%	26.50%	-	-
Horiz. %	188.80%	110.93%	139.07%	137.70%	139.89%	126.50%	100.00%	-
EY	14.47	24.61	19.66	19.82	19.52	21.60	27.31	-34.44%
YoY %	-41.20%	25.18%	-0.81%	1.54%	-9.63%	-20.91%	-	-
Horiz. %	52.98%	90.11%	71.99%	72.57%	71.48%	79.09%	100.00%	-
DY	6.99	11.11	5.56	5.39	5.56	7.50	3.91	47.14%
YoY %	-37.08%	99.82%	3.15%	-3.06%	-25.87%	91.82%	-	-
Horiz. %	178.77%	284.14%	142.20%	137.85%	142.20%	191.82%	100.00%	-
P/NAPS	1.48	0.81	0.73	0.80	0.78	0.51	0.42	131.03%
YoY %	82.72%	10.96%	-8.75%	2.56%	52.94%	21.43%	-	-
Horiz. %	352.38%	192.86%	173.81%	190.48%	185.71%	121.43%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

BUY

2024-06-28 16:10:00

EMA 5

10 Mins

SELL

2024-06-28 15:50:00

EMA 5

5 Mins

SELL

2024-06-28 15:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 15:15:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

910

JCY

JCY INTERNATIONAL BERHAD

634

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

595

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

490

MYEG

MY E.G. SERVICES BHD

475

SAPNRG

SAPURA ENERGY BERHAD

475

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More