[DXN] QoQ TTM Result on 28-Feb-2010 [#4]

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
TTM Result
Revenue	274,975	272,734	262,957	259,939	260,673	269,102	268,399	1.62%
YoY %	0.82%	3.72%	1.16%	-0.28%	-3.13%	0.26%	-	-
Horiz. %	102.45%	101.62%	97.97%	96.85%	97.12%	100.26%	100.00%	-
PBT	50,379	47,218	42,680	36,726	38,202	30,209	28,102	47.52%
YoY %	6.69%	10.63%	16.21%	-3.86%	26.46%	7.50%	-	-
Horiz. %	179.27%	168.02%	151.88%	130.69%	135.94%	107.50%	100.00%	-
Tax	-10,514	-10,486	-9,179	-8,316	-8,561	-4,977	-5,858	47.63%
YoY %	-0.27%	-14.24%	-10.38%	2.86%	-72.01%	15.04%	-	-
Horiz. %	179.48%	179.00%	156.69%	141.96%	146.14%	84.96%	100.00%	-
NP	39,865	36,732	33,501	28,410	29,641	25,232	22,244	47.49%
YoY %	8.53%	9.64%	17.92%	-4.15%	17.47%	13.43%	-	-
Horiz. %	179.22%	165.13%	150.61%	127.72%	133.25%	113.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,529	36,551	33,474	28,410	29,641	25,232	22,244	46.66%
YoY %	8.15%	9.19%	17.82%	-4.15%	17.47%	13.43%	-	-
Horiz. %	177.71%	164.32%	150.49%	127.72%	133.25%	113.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.87%	22.21%	21.51%	22.64%	22.41%	16.48%	20.85%	-
YoY %	-6.03%	3.25%	-4.99%	1.03%	35.98%	-20.96%	-	-
Horiz. %	100.10%	106.52%	103.17%	108.59%	107.48%	79.04%	100.00%	-
Total Cost	235,110	236,002	229,456	231,529	231,032	243,870	246,155	-3.01%
YoY %	-0.38%	2.85%	-0.90%	0.22%	-5.26%	-0.93%	-	-
Horiz. %	95.51%	95.88%	93.22%	94.06%	93.86%	99.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,997	209,299	203,180	195,883	193,202	187,164	182,079	12.39%
YoY %	3.68%	3.01%	3.73%	1.39%	3.23%	2.79%	-	-
Horiz. %	119.18%	114.95%	111.59%	107.58%	106.11%	102.79%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Dividend
Div	19,311	14,778	10,835	8,026	9,235	6,953	4,650	158.14%
YoY %	30.67%	36.39%	35.00%	-13.09%	32.82%	49.53%	-	-
Horiz. %	415.29%	317.81%	233.01%	172.60%	198.60%	149.53%	100.00%	-
Div Payout %	48.85%	40.43%	32.37%	28.25%	31.16%	27.56%	20.91%	-
YoY %	20.83%	24.90%	14.58%	-9.34%	13.06%	31.80%	-	-
Horiz. %	233.62%	193.35%	154.81%	135.10%	149.02%	131.80%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Equity
Net Worth	216,997	209,299	203,180	195,883	193,202	187,164	182,079	12.39%
YoY %	3.68%	3.01%	3.73%	1.39%	3.23%	2.79%	-	-
Horiz. %	119.18%	114.95%	111.59%	107.58%	106.11%	102.79%	100.00%	-
NOSH	227,150	227,153	227,449	226,769	228,236	230,300	232,037	-1.40%
YoY %	-0.00%	-0.13%	0.30%	-0.64%	-0.90%	-0.75%	-	-
Horiz. %	97.89%	97.90%	98.02%	97.73%	98.36%	99.25%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Ratio Analysis
NP Margin	14.50%	13.47%	12.74%	10.93%	11.37%	9.38%	8.29%	-
YoY %	7.65%	5.73%	16.56%	-3.87%	21.22%	13.15%	-	-
Horiz. %	174.91%	162.48%	153.68%	131.85%	137.15%	113.15%	100.00%	-
ROE	18.22%	17.46%	16.48%	14.50%	15.34%	13.48%	12.22%	-
YoY %	4.35%	5.95%	13.66%	-5.48%	13.80%	10.31%	-	-
Horiz. %	149.10%	142.88%	134.86%	118.66%	125.53%	110.31%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Per Share
RPS	121.05	120.07	115.61	114.63	114.21	116.85	115.67	3.07%
YoY %	0.82%	3.86%	0.85%	0.37%	-2.26%	1.02%	-	-
Horiz. %	104.65%	103.80%	99.95%	99.10%	98.74%	101.02%	100.00%	-
EPS	17.40	16.09	14.72	12.53	12.99	10.96	9.59	48.70%
YoY %	8.14%	9.31%	17.48%	-3.54%	18.52%	14.29%	-	-
Horiz. %	181.44%	167.78%	153.49%	130.66%	135.45%	114.29%	100.00%	-
DPS	8.50	6.50	4.75	3.54	4.05	3.00	2.00	162.14%
YoY %	30.77%	36.84%	34.18%	-12.59%	35.00%	50.00%	-	-
Horiz. %	425.00%	325.00%	237.50%	177.00%	202.50%	150.00%	100.00%	-
NAPS	0.9553	0.9214	0.8933	0.8638	0.8465	0.8127	0.7847	14.00%
YoY %	3.68%	3.15%	3.42%	2.04%	4.16%	3.57%	-	-
Horiz. %	121.74%	117.42%	113.84%	110.08%	107.88%	103.57%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Adjusted Per Share Value based on latest NOSH - 226,769
RPS	5.52	5.47	5.27	5.21	5.23	5.40	5.38	1.72%
YoY %	0.91%	3.80%	1.15%	-0.38%	-3.15%	0.37%	-	-
Horiz. %	102.60%	101.67%	97.96%	96.84%	97.21%	100.37%	100.00%	-
EPS	0.79	0.73	0.67	0.57	0.59	0.51	0.45	45.47%
YoY %	8.22%	8.96%	17.54%	-3.39%	15.69%	13.33%	-	-
Horiz. %	175.56%	162.22%	148.89%	126.67%	131.11%	113.33%	100.00%	-
DPS	0.39	0.30	0.22	0.16	0.19	0.14	0.09	165.55%
YoY %	30.00%	36.36%	37.50%	-15.79%	35.71%	55.56%	-	-
Horiz. %	433.33%	333.33%	244.44%	177.78%	211.11%	155.56%	100.00%	-
NAPS	0.0435	0.042	0.0408	0.0393	0.0388	0.0375	0.0365	12.39%
YoY %	3.57%	2.94%	3.82%	1.29%	3.47%	2.74%	-	-
Horiz. %	119.18%	115.07%	111.78%	107.67%	106.30%	102.74%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	-
Price	1.25	0.86	0.56	0.67	0.57	0.55	0.40	-
P/RPS	1.03	0.72	0.48	0.58	0.50	0.47	0.35	105.22%
YoY %	43.06%	50.00%	-17.24%	16.00%	6.38%	34.29%	-	-
Horiz. %	294.29%	205.71%	137.14%	165.71%	142.86%	134.29%	100.00%	-
P/EPS	7.18	5.34	3.81	5.35	4.39	5.02	4.17	43.60%
YoY %	34.46%	40.16%	-28.79%	21.87%	-12.55%	20.38%	-	-
Horiz. %	172.18%	128.06%	91.37%	128.30%	105.28%	120.38%	100.00%	-
EY	13.92	18.71	26.28	18.70	22.78	19.92	23.97	-30.37%
YoY %	-25.60%	-28.81%	40.53%	-17.91%	14.36%	-16.90%	-	-
Horiz. %	58.07%	78.06%	109.64%	78.01%	95.04%	83.10%	100.00%	-
DY	6.80	7.56	8.48	5.28	7.10	5.45	5.00	22.72%
YoY %	-10.05%	-10.85%	60.61%	-25.63%	30.28%	9.00%	-	-
Horiz. %	136.00%	151.20%	169.60%	105.60%	142.00%	109.00%	100.00%	-
P/NAPS	1.31	0.93	0.63	0.78	0.67	0.68	0.51	87.44%
YoY %	40.86%	47.62%	-19.23%	16.42%	-1.47%	33.33%	-	-
Horiz. %	256.86%	182.35%	123.53%	152.94%	131.37%	133.33%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Price Multiplier on Announcement Date
Date	18/01/11	18/10/10	28/07/10	29/04/10	26/01/10	27/10/09	30/07/09	-
Price	1.50	1.36	0.72	0.63	0.68	0.63	0.40	-
P/RPS	1.24	1.13	0.62	0.55	0.60	0.54	0.35	132.22%
YoY %	9.73%	82.26%	12.73%	-8.33%	11.11%	54.29%	-	-
Horiz. %	354.29%	322.86%	177.14%	157.14%	171.43%	154.29%	100.00%	-
P/EPS	8.62	8.45	4.89	5.03	5.24	5.75	4.17	62.20%
YoY %	2.01%	72.80%	-2.78%	-4.01%	-8.87%	37.89%	-	-
Horiz. %	206.71%	202.64%	117.27%	120.62%	125.66%	137.89%	100.00%	-
EY	11.60	11.83	20.44	19.89	19.10	17.39	23.97	-38.33%
YoY %	-1.94%	-42.12%	2.77%	4.14%	9.83%	-27.45%	-	-
Horiz. %	48.39%	49.35%	85.27%	82.98%	79.68%	72.55%	100.00%	-
DY	5.67	4.78	6.60	5.62	5.95	4.76	5.00	8.73%
YoY %	18.62%	-27.58%	17.44%	-5.55%	25.00%	-4.80%	-	-
Horiz. %	113.40%	95.60%	132.00%	112.40%	119.00%	95.20%	100.00%	-
P/NAPS	1.57	1.48	0.81	0.73	0.80	0.78	0.51	111.47%
YoY %	6.08%	82.72%	10.96%	-8.75%	2.56%	52.94%	-	-
Horiz. %	307.84%	290.20%	158.82%	143.14%	156.86%	152.94%	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