[DXN] QoQ Cumulative 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
Cumulative Result
Revenue	150,258	67,800	259,917	199,802	137,463	64,782	276,730	-33.36%
YoY %	121.62%	-73.91%	30.09%	45.35%	112.19%	-76.59%	-	-
Horiz. %	54.30%	24.50%	93.92%	72.20%	49.67%	23.41%	100.00%	-
PBT	27,834	12,523	37,000	29,414	17,342	6,569	27,218	1.49%
YoY %	122.26%	-66.15%	25.79%	69.61%	164.00%	-75.87%	-	-
Horiz. %	102.26%	46.01%	135.94%	108.07%	63.72%	24.13%	100.00%	-
Tax	-5,288	-2,420	-8,576	-6,129	-3,118	-1,557	-6,884	-16.08%
YoY %	-118.51%	71.78%	-39.92%	-96.57%	-100.26%	77.38%	-	-
Horiz. %	76.82%	35.15%	124.58%	89.03%	45.29%	22.62%	100.00%	-
NP	22,546	10,103	28,424	23,285	14,224	5,012	20,334	7.10%
YoY %	123.16%	-64.46%	22.07%	63.70%	183.80%	-75.35%	-	-
Horiz. %	110.88%	49.69%	139.79%	114.51%	69.95%	24.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,365	10,076	28,424	23,285	14,224	5,012	20,334	6.53%
YoY %	121.96%	-64.55%	22.07%	63.70%	183.80%	-75.35%	-	-
Horiz. %	109.99%	49.55%	139.79%	114.51%	69.95%	24.65%	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	127,712	57,697	231,493	176,517	123,239	59,770	256,396	-37.08%
YoY %	121.35%	-75.08%	31.14%	43.23%	106.19%	-76.69%	-	-
Horiz. %	49.81%	22.50%	90.29%	68.85%	48.07%	23.31%	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	10,796	4,548	8,031	6,333	4,047	1,740	2,908	139.18%
YoY %	137.38%	-43.37%	26.81%	56.49%	132.59%	-40.17%	-	-
Horiz. %	371.25%	156.40%	276.17%	217.78%	139.17%	59.83%	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	10.68%	4.96%	14.35%	11.94%	7.57%	2.75%	11.45%	-
YoY %	115.32%	-65.44%	20.18%	57.73%	175.27%	-75.98%	-	-
Horiz. %	93.28%	43.32%	125.33%	104.28%	66.11%	24.02%	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	66.11	29.81	113.26	86.75	59.43	27.92	118.92	-32.31%
YoY %	121.77%	-73.68%	30.56%	45.97%	112.86%	-76.52%	-	-
Horiz. %	55.59%	25.07%	95.24%	72.95%	49.97%	23.48%	100.00%	-
EPS	9.84	4.43	12.38	10.11	6.15	2.16	8.74	8.20%
YoY %	122.12%	-64.22%	22.45%	64.39%	184.72%	-75.29%	-	-
Horiz. %	112.59%	50.69%	141.65%	115.68%	70.37%	24.71%	100.00%	-
DPS	4.75	2.00	3.50	2.75	1.75	0.75	1.25	142.92%
YoY %	137.50%	-42.86%	27.27%	57.14%	133.33%	-40.00%	-	-
Horiz. %	380.00%	160.00%	280.00%	220.00%	140.00%	60.00%	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	3.01	1.36	5.21	4.01	2.76	1.30	5.55	-33.42%
YoY %	121.32%	-73.90%	29.93%	45.29%	112.31%	-76.58%	-	-
Horiz. %	54.23%	24.50%	93.87%	72.25%	49.73%	23.42%	100.00%	-
EPS	0.45	0.20	0.57	0.47	0.29	0.10	0.41	6.38%
YoY %	125.00%	-64.91%	21.28%	62.07%	190.00%	-75.61%	-	-
Horiz. %	109.76%	48.78%	139.02%	114.63%	70.73%	24.39%	100.00%	-
DPS	0.22	0.09	0.16	0.13	0.08	0.03	0.06	137.22%
YoY %	144.44%	-43.75%	23.08%	62.50%	166.67%	-50.00%	-	-
Horiz. %	366.67%	150.00%	266.67%	216.67%	133.33%	50.00%	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	1.30	1.88	0.59	0.66	0.93	1.43	0.26	191.54%
YoY %	-30.85%	218.64%	-10.61%	-29.03%	-34.97%	450.00%	-	-
Horiz. %	500.00%	723.08%	226.92%	253.85%	357.69%	550.00%	100.00%	-
P/EPS	8.74	12.64	5.41	5.64	8.94	18.52	3.55	82.02%
YoY %	-30.85%	133.64%	-4.08%	-36.91%	-51.73%	421.69%	-	-
Horiz. %	246.20%	356.06%	152.39%	158.87%	251.83%	521.69%	100.00%	-
EY	11.44	7.91	18.49	17.74	11.18	5.40	28.19	-45.09%
YoY %	44.63%	-57.22%	4.23%	58.68%	107.04%	-80.84%	-	-
Horiz. %	40.58%	28.06%	65.59%	62.93%	39.66%	19.16%	100.00%	-
DY	5.52	3.57	5.22	4.82	3.18	1.87	4.03	23.26%
YoY %	54.62%	-31.61%	8.30%	51.57%	70.05%	-53.60%	-	-
Horiz. %	136.97%	88.59%	129.53%	119.60%	78.91%	46.40%	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	2.06	2.42	0.56	0.78	1.06	1.43	0.27	286.12%
YoY %	-14.88%	332.14%	-28.21%	-26.42%	-25.87%	429.63%	-	-
Horiz. %	762.96%	896.30%	207.41%	288.89%	392.59%	529.63%	100.00%	-
P/EPS	13.82	16.25	5.09	6.73	10.24	18.52	3.66	141.89%
YoY %	-14.95%	219.25%	-24.37%	-34.28%	-44.71%	406.01%	-	-
Horiz. %	377.60%	443.99%	139.07%	183.88%	279.78%	506.01%	100.00%	-
EY	7.24	6.15	19.66	14.87	9.76	5.40	27.31	-58.63%
YoY %	17.72%	-68.72%	32.21%	52.36%	80.74%	-80.23%	-	-
Horiz. %	26.51%	22.52%	71.99%	54.45%	35.74%	19.77%	100.00%	-
DY	3.49	2.78	5.56	4.04	2.78	1.87	3.91	-7.27%
YoY %	25.54%	-50.00%	37.62%	45.32%	48.66%	-52.17%	-	-
Horiz. %	89.26%	71.10%	142.20%	103.32%	71.10%	47.83%	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 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