[DXN] QoQ TTM Result on 28-Feb-2011 [#4]

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
TTM Result
Revenue	535,910	261,137	279,637	279,342	274,975	272,734	262,957	6.24%
YoY %	105.22%	-6.62%	0.11%	1.59%	0.82%	3.72%	-	-
Horiz. %	203.80%	99.31%	106.34%	106.23%	104.57%	103.72%	100.00%	-
PBT	140,383	54,547	54,824	54,263	50,379	47,218	42,680	10.65%
YoY %	157.36%	-0.51%	1.03%	7.71%	6.69%	10.63%	-	-
Horiz. %	328.92%	127.80%	128.45%	127.14%	118.04%	110.63%	100.00%	-
Tax	-48,591	-14,357	-14,019	-12,668	-10,514	-10,486	-9,179	15.22%
YoY %	-238.45%	-2.41%	-10.66%	-20.49%	-0.27%	-14.24%	-	-
Horiz. %	529.37%	156.41%	152.73%	138.01%	114.54%	114.24%	100.00%	-
NP	91,792	40,190	40,805	41,595	39,865	36,732	33,501	8.95%
YoY %	128.40%	-1.51%	-1.90%	4.34%	8.53%	9.64%	-	-
Horiz. %	274.00%	119.97%	121.80%	124.16%	119.00%	109.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,681	39,560	40,245	41,204	39,529	36,551	33,474	9.44%
YoY %	144.39%	-1.70%	-2.33%	4.24%	8.15%	9.19%	-	-
Horiz. %	288.82%	118.18%	120.23%	123.09%	118.09%	109.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.61%	26.32%	25.57%	23.35%	20.87%	22.21%	21.51%	-
YoY %	31.50%	2.93%	9.51%	11.88%	-6.03%	3.25%	-	-
Horiz. %	160.90%	122.36%	118.87%	108.55%	97.02%	103.25%	100.00%	-
Total Cost	444,118	220,947	238,832	237,747	235,110	236,002	229,456	5.77%
YoY %	101.01%	-7.49%	0.46%	1.12%	-0.38%	2.85%	-	-
Horiz. %	193.55%	96.29%	104.09%	103.61%	102.46%	102.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,686	224,486	220,142	215,242	216,997	209,299	203,180	12.40%
YoY %	258.01%	1.97%	2.28%	-0.81%	3.68%	3.01%	-	-
Horiz. %	395.55%	110.49%	108.35%	105.94%	106.80%	103.01%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Dividend
Div	26,280	23,197	22,684	22,143	19,311	14,778	10,835	7.82%
YoY %	13.29%	2.26%	2.44%	14.67%	30.67%	36.39%	-	-
Horiz. %	242.55%	214.09%	209.36%	204.37%	178.23%	136.39%	100.00%	-
Div Payout %	27.18%	58.64%	56.37%	53.74%	48.85%	40.43%	32.37%	-
YoY %	-53.65%	4.03%	4.89%	10.01%	20.83%	24.90%	-	-
Horiz. %	83.97%	181.16%	174.14%	166.02%	150.91%	124.90%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Equity
Net Worth	803,686	224,486	220,142	215,242	216,997	209,299	203,180	12.40%
YoY %	258.01%	1.97%	2.28%	-0.81%	3.68%	3.01%	-	-
Horiz. %	395.55%	110.49%	108.35%	105.94%	106.80%	103.01%	100.00%	-
NOSH	238,482	225,320	226,228	226,666	227,150	227,153	227,449	0.40%
YoY %	5.84%	-0.40%	-0.19%	-0.21%	-0.00%	-0.13%	-	-
Horiz. %	104.85%	99.06%	99.46%	99.66%	99.87%	99.87%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Ratio Analysis
NP Margin	17.13%	15.39%	14.59%	14.89%	14.50%	13.47%	12.74%	-
YoY %	11.31%	5.48%	-2.01%	2.69%	7.65%	5.73%	-	-
Horiz. %	134.46%	120.80%	114.52%	116.88%	113.81%	105.73%	100.00%	-
ROE	12.03%	17.62%	18.28%	19.14%	18.22%	17.46%	16.48%	-
YoY %	-31.73%	-3.61%	-4.49%	5.05%	4.35%	5.95%	-	-
Horiz. %	73.00%	106.92%	110.92%	116.14%	110.56%	105.95%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Per Share
RPS	224.72	115.90	123.61	123.24	121.05	120.07	115.61	5.81%
YoY %	93.89%	-6.24%	0.30%	1.81%	0.82%	3.86%	-	-
Horiz. %	194.38%	100.25%	106.92%	106.60%	104.71%	103.86%	100.00%	-
EPS	40.54	17.56	17.79	18.18	17.40	16.09	14.72	8.99%
YoY %	130.87%	-1.29%	-2.15%	4.48%	8.14%	9.31%	-	-
Horiz. %	275.41%	119.29%	120.86%	123.51%	118.21%	109.31%	100.00%	-
DPS	11.02	10.25	10.00	9.75	8.50	6.50	4.75	7.42%
YoY %	7.51%	2.50%	2.56%	14.71%	30.77%	36.84%	-	-
Horiz. %	232.00%	215.79%	210.53%	205.26%	178.95%	136.84%	100.00%	-
NAPS	3.37	0.9963	0.9731	0.9496	0.9553	0.9214	0.8933	11.95%
YoY %	238.25%	2.38%	2.47%	-0.60%	3.68%	3.15%	-	-
Horiz. %	377.25%	111.53%	108.93%	106.30%	106.94%	103.15%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 226,666
RPS	10.75	5.24	5.61	5.60	5.52	5.47	5.27	6.25%
YoY %	105.15%	-6.60%	0.18%	1.45%	0.91%	3.80%	-	-
Horiz. %	203.98%	99.43%	106.45%	106.26%	104.74%	103.80%	100.00%	-
EPS	1.94	0.79	0.81	0.83	0.79	0.73	0.67	9.46%
YoY %	145.57%	-2.47%	-2.41%	5.06%	8.22%	8.96%	-	-
Horiz. %	289.55%	117.91%	120.90%	123.88%	117.91%	108.96%	100.00%	-
DPS	0.53	0.47	0.46	0.44	0.39	0.30	0.22	7.76%
YoY %	12.77%	2.17%	4.55%	12.82%	30.00%	36.36%	-	-
Horiz. %	240.91%	213.64%	209.09%	200.00%	177.27%	136.36%	100.00%	-
NAPS	0.1612	0.045	0.0442	0.0432	0.0435	0.042	0.0408	12.39%
YoY %	258.22%	1.81%	2.31%	-0.69%	3.57%	2.94%	-	-
Horiz. %	395.10%	110.29%	108.33%	105.88%	106.62%	102.94%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/12/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	-
Price	1.72	1.40	1.28	1.37	1.25	0.86	0.56	-
P/RPS	0.77	1.21	1.04	1.11	1.03	0.72	0.48	4.10%
YoY %	-36.36%	16.35%	-6.31%	7.77%	43.06%	50.00%	-	-
Horiz. %	160.42%	252.08%	216.67%	231.25%	214.58%	150.00%	100.00%	-
P/EPS	4.24	7.97	7.20	7.54	7.18	5.34	3.81	0.91%
YoY %	-46.80%	10.69%	-4.51%	5.01%	34.46%	40.16%	-	-
Horiz. %	111.29%	209.19%	188.98%	197.90%	188.45%	140.16%	100.00%	-
EY	23.57	12.54	13.90	13.27	13.92	18.71	26.28	-0.92%
YoY %	87.96%	-9.78%	4.75%	-4.67%	-25.60%	-28.81%	-	-
Horiz. %	89.69%	47.72%	52.89%	50.49%	52.97%	71.19%	100.00%	-
DY	6.41	7.32	7.81	7.12	6.80	7.56	8.48	-2.35%
YoY %	-12.43%	-6.27%	9.69%	4.71%	-10.05%	-10.85%	-	-
Horiz. %	75.59%	86.32%	92.10%	83.96%	80.19%	89.15%	100.00%	-
P/NAPS	0.51	1.41	1.32	1.44	1.31	0.93	0.63	-1.78%
YoY %	-63.83%	6.82%	-8.33%	9.92%	40.86%	47.62%	-	-
Horiz. %	80.95%	223.81%	209.52%	228.57%	207.94%	147.62%	100.00%	-

	28/02/22	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	-	18/10/11	25/07/11	28/04/11	18/01/11	18/10/10	28/07/10	-
Price	0.00	1.72	1.46	1.30	1.50	1.36	0.72	-
P/RPS	0.00	1.48	1.18	1.05	1.24	1.13	0.62	-
YoY %	0.00%	25.42%	12.38%	-15.32%	9.73%	82.26%	-	-
Horiz. %	0.00%	238.71%	190.32%	169.35%	200.00%	182.26%	100.00%	-
P/EPS	0.00	9.80	8.21	7.15	8.62	8.45	4.89	-
YoY %	0.00%	19.37%	14.83%	-17.05%	2.01%	72.80%	-	-
Horiz. %	0.00%	200.41%	167.89%	146.22%	176.28%	172.80%	100.00%	-
EY	0.00	10.21	12.18	13.98	11.60	11.83	20.44	-
YoY %	0.00%	-16.17%	-12.88%	20.52%	-1.94%	-42.12%	-	-
Horiz. %	0.00%	49.95%	59.59%	68.40%	56.75%	57.88%	100.00%	-
DY	0.00	5.96	6.85	7.50	5.67	4.78	6.60	-
YoY %	0.00%	-12.99%	-8.67%	32.28%	18.62%	-27.58%	-	-
Horiz. %	0.00%	90.30%	103.79%	113.64%	85.91%	72.42%	100.00%	-
P/NAPS	0.00	1.73	1.50	1.37	1.57	1.48	0.81	-
YoY %	0.00%	15.33%	9.49%	-12.74%	6.08%	82.72%	-	-
Horiz. %	0.00%	213.58%	185.19%	169.14%	193.83%	182.72%	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