[DXN] QoQ TTM Result on 31-May-2009 [#1]

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
TTM Result
Revenue	259,939	260,673	269,102	268,399	276,722	283,034	267,373	-1.86%
YoY %	-0.28%	-3.13%	0.26%	-3.01%	-2.23%	5.86%	-	-
Horiz. %	97.22%	97.49%	100.65%	100.38%	103.50%	105.86%	100.00%	-
PBT	36,726	38,202	30,209	28,102	27,601	27,040	29,927	14.66%
YoY %	-3.86%	26.46%	7.50%	1.82%	2.07%	-9.65%	-	-
Horiz. %	122.72%	127.65%	100.94%	93.90%	92.23%	90.35%	100.00%	-
Tax	-8,316	-8,561	-4,977	-5,858	-6,285	-8,577	-11,505	-19.50%
YoY %	2.86%	-72.01%	15.04%	6.79%	26.72%	25.45%	-	-
Horiz. %	72.28%	74.41%	43.26%	50.92%	54.63%	74.55%	100.00%	-
NP	28,410	29,641	25,232	22,244	21,316	18,463	18,422	33.58%
YoY %	-4.15%	17.47%	13.43%	4.35%	15.45%	0.22%	-	-
Horiz. %	154.22%	160.90%	136.97%	120.75%	115.71%	100.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,410	29,641	25,232	22,244	21,316	18,463	18,425	33.57%
YoY %	-4.15%	17.47%	13.43%	4.35%	15.45%	0.21%	-	-
Horiz. %	154.19%	160.87%	136.94%	120.73%	115.69%	100.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.64%	22.41%	16.48%	20.85%	22.77%	31.72%	38.44%	-
YoY %	1.03%	35.98%	-20.96%	-8.43%	-28.22%	-17.48%	-	-
Horiz. %	58.90%	58.30%	42.87%	54.24%	59.24%	82.52%	100.00%	-
Total Cost	231,529	231,032	243,870	246,155	255,406	264,571	248,951	-4.73%
YoY %	0.22%	-5.26%	-0.93%	-3.62%	-3.46%	6.27%	-	-
Horiz. %	93.00%	92.80%	97.96%	98.88%	102.59%	106.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,883	193,202	187,164	182,079	178,410	171,123	168,840	10.44%
YoY %	1.39%	3.23%	2.79%	2.06%	4.26%	1.35%	-	-
Horiz. %	116.02%	114.43%	110.85%	107.84%	105.67%	101.35%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Dividend
Div	8,026	9,235	6,953	4,650	2,910	-	-	-
YoY %	-13.09%	32.82%	49.53%	59.79%	0.00%	-	-	-
Horiz. %	275.81%	317.35%	238.93%	159.79%	100.00%	-	-	-
Div Payout %	28.25%	31.16%	27.56%	20.91%	13.65%	-	-	-
YoY %	-9.34%	13.06%	31.80%	53.19%	0.00%	-	-	-
Horiz. %	206.96%	228.28%	201.90%	153.19%	100.00%	-	-	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Equity
Net Worth	195,883	193,202	187,164	182,079	178,410	171,123	168,840	10.44%
YoY %	1.39%	3.23%	2.79%	2.06%	4.26%	1.35%	-	-
Horiz. %	116.02%	114.43%	110.85%	107.84%	105.67%	101.35%	100.00%	-
NOSH	226,769	228,236	230,300	232,037	232,820	232,600	233,108	-1.82%
YoY %	-0.64%	-0.90%	-0.75%	-0.34%	0.09%	-0.22%	-	-
Horiz. %	97.28%	97.91%	98.80%	99.54%	99.88%	99.78%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Ratio Analysis
NP Margin	10.93%	11.37%	9.38%	8.29%	7.70%	6.52%	6.89%	-
YoY %	-3.87%	21.22%	13.15%	7.66%	18.10%	-5.37%	-	-
Horiz. %	158.64%	165.02%	136.14%	120.32%	111.76%	94.63%	100.00%	-
ROE	14.50%	15.34%	13.48%	12.22%	11.95%	10.79%	10.91%	-
YoY %	-5.48%	13.80%	10.31%	2.26%	10.75%	-1.10%	-	-
Horiz. %	132.91%	140.60%	123.56%	112.01%	109.53%	98.90%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Per Share
RPS	114.63	114.21	116.85	115.67	118.86	121.68	114.70	-0.04%
YoY %	0.37%	-2.26%	1.02%	-2.68%	-2.32%	6.09%	-	-
Horiz. %	99.94%	99.57%	101.87%	100.85%	103.63%	106.09%	100.00%	-
EPS	12.53	12.99	10.96	9.59	9.16	7.94	7.90	36.11%
YoY %	-3.54%	18.52%	14.29%	4.69%	15.37%	0.51%	-	-
Horiz. %	158.61%	164.43%	138.73%	121.39%	115.95%	100.51%	100.00%	-
DPS	3.54	4.05	3.00	2.00	1.25	0.00	0.00	-
YoY %	-12.59%	35.00%	50.00%	60.00%	0.00%	0.00%	-	-
Horiz. %	283.20%	324.00%	240.00%	160.00%	100.00%	-	-	-
NAPS	0.8638	0.8465	0.8127	0.7847	0.7663	0.7357	0.7243	12.49%
YoY %	2.04%	4.16%	3.57%	2.40%	4.16%	1.57%	-	-
Horiz. %	119.26%	116.87%	112.20%	108.34%	105.80%	101.57%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Adjusted Per Share Value based on latest NOSH - 232,037
RPS	5.21	5.23	5.40	5.38	5.55	5.68	5.36	-1.87%
YoY %	-0.38%	-3.15%	0.37%	-3.06%	-2.29%	5.97%	-	-
Horiz. %	97.20%	97.57%	100.75%	100.37%	103.54%	105.97%	100.00%	-
EPS	0.57	0.59	0.51	0.45	0.43	0.37	0.37	33.49%
YoY %	-3.39%	15.69%	13.33%	4.65%	16.22%	0.00%	-	-
Horiz. %	154.05%	159.46%	137.84%	121.62%	116.22%	100.00%	100.00%	-
DPS	0.16	0.19	0.14	0.09	0.06	0.00	0.00	-
YoY %	-15.79%	35.71%	55.56%	50.00%	0.00%	0.00%	-	-
Horiz. %	266.67%	316.67%	233.33%	150.00%	100.00%	-	-	-
NAPS	0.0393	0.0388	0.0375	0.0365	0.0358	0.0343	0.0339	10.38%
YoY %	1.29%	3.47%	2.74%	1.96%	4.37%	1.18%	-	-
Horiz. %	115.93%	114.45%	110.62%	107.67%	105.60%	101.18%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	-
Price	0.67	0.57	0.55	0.40	0.31	0.35	0.38	-
P/RPS	0.58	0.50	0.47	0.35	0.26	0.29	0.33	45.78%
YoY %	16.00%	6.38%	34.29%	34.62%	-10.34%	-12.12%	-	-
Horiz. %	175.76%	151.52%	142.42%	106.06%	78.79%	87.88%	100.00%	-
P/EPS	5.35	4.39	5.02	4.17	3.39	4.41	4.81	7.37%
YoY %	21.87%	-12.55%	20.38%	23.01%	-23.13%	-8.32%	-	-
Horiz. %	111.23%	91.27%	104.37%	86.69%	70.48%	91.68%	100.00%	-
EY	18.70	22.78	19.92	23.97	29.53	22.68	20.80	-6.86%
YoY %	-17.91%	14.36%	-16.90%	-18.83%	30.20%	9.04%	-	-
Horiz. %	89.90%	109.52%	95.77%	115.24%	141.97%	109.04%	100.00%	-
DY	5.28	7.10	5.45	5.00	4.03	0.00	0.00	-
YoY %	-25.63%	30.28%	9.00%	24.07%	0.00%	0.00%	-	-
Horiz. %	131.02%	176.18%	135.24%	124.07%	100.00%	-	-	-
P/NAPS	0.78	0.67	0.68	0.51	0.40	0.48	0.52	31.13%
YoY %	16.42%	-1.47%	33.33%	27.50%	-16.67%	-7.69%	-	-
Horiz. %	150.00%	128.85%	130.77%	98.08%	76.92%	92.31%	100.00%	-

	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/10	26/01/10	27/10/09	30/07/09	29/04/09	22/01/09	29/10/08	-
Price	0.63	0.68	0.63	0.40	0.32	0.28	0.28	-
P/RPS	0.55	0.60	0.54	0.35	0.27	0.23	0.24	74.08%
YoY %	-8.33%	11.11%	54.29%	29.63%	17.39%	-4.17%	-	-
Horiz. %	229.17%	250.00%	225.00%	145.83%	112.50%	95.83%	100.00%	-
P/EPS	5.03	5.24	5.75	4.17	3.50	3.53	3.54	26.47%
YoY %	-4.01%	-8.87%	37.89%	19.14%	-0.85%	-0.28%	-	-
Horiz. %	142.09%	148.02%	162.43%	117.80%	98.87%	99.72%	100.00%	-
EY	19.89	19.10	17.39	23.97	28.61	28.35	28.23	-20.87%
YoY %	4.14%	9.83%	-27.45%	-16.22%	0.92%	0.43%	-	-
Horiz. %	70.46%	67.66%	61.60%	84.91%	101.35%	100.43%	100.00%	-
DY	5.62	5.95	4.76	5.00	3.91	0.00	0.00	-
YoY %	-5.55%	25.00%	-4.80%	27.88%	0.00%	0.00%	-	-
Horiz. %	143.73%	152.17%	121.74%	127.88%	100.00%	-	-	-
P/NAPS	0.73	0.80	0.78	0.51	0.42	0.38	0.39	52.05%
YoY %	-8.75%	2.56%	52.94%	21.43%	10.53%	-2.56%	-	-
Horiz. %	187.18%	205.13%	200.00%	130.77%	107.69%	97.44%	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