[DXN] YoY TTM Result on 28-Feb-2009 [#4]

	28/02/22	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
TTM Result
Revenue	535,910	279,342	259,939	276,722	230,253	199,663	182,214	6.96%
YoY %	91.85%	7.46%	-6.06%	20.18%	15.32%	9.58%	-	-
Horiz. %	294.11%	153.30%	142.66%	151.87%	126.36%	109.58%	100.00%	-
PBT	140,383	54,263	36,726	27,601	29,704	28,215	27,435	10.73%
YoY %	158.71%	47.75%	33.06%	-7.08%	5.28%	2.84%	-	-
Horiz. %	511.69%	197.79%	133.87%	100.61%	108.27%	102.84%	100.00%	-
Tax	-48,591	-12,668	-8,316	-6,285	-10,392	-4,667	-6,175	13.75%
YoY %	-283.57%	-52.33%	-32.32%	39.52%	-122.67%	24.42%	-	-
Horiz. %	786.90%	205.15%	134.67%	101.78%	168.29%	75.58%	100.00%	-
NP	91,792	41,595	28,410	21,316	19,312	23,548	21,260	9.56%
YoY %	120.68%	46.41%	33.28%	10.38%	-17.99%	10.76%	-	-
Horiz. %	431.76%	195.65%	133.63%	100.26%	90.84%	110.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,681	41,204	28,410	21,316	19,320	23,546	21,260	9.92%
YoY %	134.64%	45.03%	33.28%	10.33%	-17.95%	10.75%	-	-
Horiz. %	454.76%	193.81%	133.63%	100.26%	90.87%	110.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.61%	23.35%	22.64%	22.77%	34.99%	16.54%	22.51%	-
YoY %	48.22%	3.14%	-0.57%	-34.92%	111.55%	-26.52%	-	-
Horiz. %	153.75%	103.73%	100.58%	101.16%	155.44%	73.48%	100.00%	-
Total Cost	444,118	237,747	231,529	255,406	210,941	176,115	160,954	6.54%
YoY %	86.80%	2.69%	-9.35%	21.08%	19.77%	9.42%	-	-
Horiz. %	275.93%	147.71%	143.85%	158.68%	131.06%	109.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,686	215,242	195,883	178,410	159,757	140,515	126,024	12.26%
YoY %	273.39%	9.88%	9.79%	11.68%	13.69%	11.50%	-	-
Horiz. %	637.72%	170.79%	155.43%	141.57%	126.77%	111.50%	100.00%	-

	28/02/22	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Dividend
Div	26,280	22,143	8,026	2,910	-	5,896	5,956	9.71%
YoY %	18.68%	175.89%	175.81%	0.00%	-	-1.01%	-	-
Horiz. %	441.24%	371.78%	134.75%	48.86%	-	98.99%	100.00%	-
Div Payout %	27.18%	53.74%	28.25%	13.65%	-	25.04%	28.02%	-
YoY %	-49.42%	90.23%	106.96%	0.00%	-	-10.64%	-	-
Horiz. %	97.00%	191.79%	100.82%	48.72%	-	89.36%	100.00%	-

	28/02/22	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Equity
Net Worth	803,686	215,242	195,883	178,410	159,757	140,515	126,024	12.26%
YoY %	273.39%	9.88%	9.79%	11.68%	13.69%	11.50%	-	-
Horiz. %	637.72%	170.79%	155.43%	141.57%	126.77%	111.50%	100.00%	-
NOSH	238,482	226,666	226,769	232,820	233,666	233,492	237,692	0.02%
YoY %	5.21%	-0.05%	-2.60%	-0.36%	0.07%	-1.77%	-	-
Horiz. %	100.33%	95.36%	95.40%	97.95%	98.31%	98.23%	100.00%	-

	28/02/22	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Ratio Analysis
NP Margin	17.13%	14.89%	10.93%	7.70%	8.39%	11.79%	11.67%	-
YoY %	15.04%	36.23%	41.95%	-8.22%	-28.84%	1.03%	-	-
Horiz. %	146.79%	127.59%	93.66%	65.98%	71.89%	101.03%	100.00%	-
ROE	12.03%	19.14%	14.50%	11.95%	12.09%	16.76%	16.87%	-
YoY %	-37.15%	32.00%	21.34%	-1.16%	-27.86%	-0.65%	-	-
Horiz. %	71.31%	113.46%	85.95%	70.84%	71.67%	99.35%	100.00%	-

	28/02/22	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Per Share
RPS	224.72	123.24	114.63	118.86	98.54	85.51	76.66	6.94%
YoY %	82.34%	7.51%	-3.56%	20.62%	15.24%	11.54%	-	-
Horiz. %	293.14%	160.76%	149.53%	155.05%	128.54%	111.54%	100.00%	-
EPS	40.54	18.18	12.53	9.16	8.27	10.08	8.94	9.90%
YoY %	122.99%	45.09%	36.79%	10.76%	-17.96%	12.75%	-	-
Horiz. %	453.47%	203.36%	140.16%	102.46%	92.51%	112.75%	100.00%	-
DPS	11.02	9.75	3.54	1.25	0.00	2.53	2.50	9.70%
YoY %	13.03%	175.42%	183.20%	0.00%	0.00%	1.20%	-	-
Horiz. %	440.80%	390.00%	141.60%	50.00%	0.00%	101.20%	100.00%	-
NAPS	3.37	0.9496	0.8638	0.7663	0.6837	0.6018	0.5302	12.24%
YoY %	254.89%	9.93%	12.72%	12.08%	13.61%	13.50%	-	-
Horiz. %	635.61%	179.10%	162.92%	144.53%	128.95%	113.50%	100.00%	-

	28/02/22	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 232,820
RPS	10.75	5.60	5.21	5.55	4.62	4.01	3.66	6.96%
YoY %	91.96%	7.49%	-6.13%	20.13%	15.21%	9.56%	-	-
Horiz. %	293.72%	153.01%	142.35%	151.64%	126.23%	109.56%	100.00%	-
EPS	1.94	0.83	0.57	0.43	0.39	0.47	0.43	9.86%
YoY %	133.73%	45.61%	32.56%	10.26%	-17.02%	9.30%	-	-
Horiz. %	451.16%	193.02%	132.56%	100.00%	90.70%	109.30%	100.00%	-
DPS	0.53	0.44	0.16	0.06	0.00	0.12	0.12	9.72%
YoY %	20.45%	175.00%	166.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	441.67%	366.67%	133.33%	50.00%	0.00%	100.00%	100.00%	-
NAPS	0.1612	0.0432	0.0393	0.0358	0.032	0.0282	0.0253	12.26%
YoY %	273.15%	9.92%	9.78%	11.87%	13.48%	11.46%	-	-
Horiz. %	637.15%	170.75%	155.34%	141.50%	126.48%	111.46%	100.00%	-

	28/02/22	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/12/11	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	-
Price	1.72	1.37	0.67	0.31	0.44	0.62	0.64	-
P/RPS	0.77	1.11	0.58	0.26	0.45	0.73	0.83	-0.46%
YoY %	-30.63%	91.38%	123.08%	-42.22%	-38.36%	-12.05%	-	-
Horiz. %	92.77%	133.73%	69.88%	31.33%	54.22%	87.95%	100.00%	-
P/EPS	4.24	7.54	5.35	3.39	5.32	6.15	7.16	-3.21%
YoY %	-43.77%	40.93%	57.82%	-36.28%	-13.50%	-14.11%	-	-
Horiz. %	59.22%	105.31%	74.72%	47.35%	74.30%	85.89%	100.00%	-
EY	23.57	13.27	18.70	29.53	18.79	16.26	13.98	3.31%
YoY %	77.62%	-29.04%	-36.67%	57.16%	15.56%	16.31%	-	-
Horiz. %	168.60%	94.92%	133.76%	211.23%	134.41%	116.31%	100.00%	-
DY	6.41	7.12	5.28	4.03	0.00	4.07	3.91	3.13%
YoY %	-9.97%	34.85%	31.02%	0.00%	0.00%	4.09%	-	-
Horiz. %	163.94%	182.10%	135.04%	103.07%	0.00%	104.09%	100.00%	-
P/NAPS	0.51	1.44	0.78	0.40	0.64	1.03	1.21	-5.25%
YoY %	-64.58%	84.62%	95.00%	-37.50%	-37.86%	-14.88%	-	-
Horiz. %	42.15%	119.01%	64.46%	33.06%	52.89%	85.12%	100.00%	-

	28/02/22	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Announcement Date
Date	-	28/04/11	29/04/10	29/04/09	29/04/08	25/04/07	24/04/06	-
Price	0.00	1.30	0.63	0.32	0.52	0.61	0.60	-
P/RPS	0.00	1.05	0.55	0.27	0.53	0.71	0.78	-
YoY %	0.00%	90.91%	103.70%	-49.06%	-25.35%	-8.97%	-	-
Horiz. %	0.00%	134.62%	70.51%	34.62%	67.95%	91.03%	100.00%	-
P/EPS	0.00	7.15	5.03	3.50	6.29	6.05	6.71	-
YoY %	0.00%	42.15%	43.71%	-44.36%	3.97%	-9.84%	-	-
Horiz. %	0.00%	106.56%	74.96%	52.16%	93.74%	90.16%	100.00%	-
EY	0.00	13.98	19.89	28.61	15.90	16.53	14.91	-
YoY %	0.00%	-29.71%	-30.48%	79.94%	-3.81%	10.87%	-	-
Horiz. %	0.00%	93.76%	133.40%	191.88%	106.64%	110.87%	100.00%	-
DY	0.00	7.50	5.62	3.91	0.00	4.14	4.17	-
YoY %	0.00%	33.45%	43.73%	0.00%	0.00%	-0.72%	-	-
Horiz. %	0.00%	179.86%	134.77%	93.76%	0.00%	99.28%	100.00%	-
P/NAPS	0.00	1.37	0.73	0.42	0.76	1.01	1.13	-
YoY %	0.00%	87.67%	73.81%	-44.74%	-24.75%	-10.62%	-	-
Horiz. %	0.00%	121.24%	64.60%	37.17%	67.26%	89.38%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 10:30:00

EMA 5

30 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

668

HLIND

HONG LEONG INDUSTRIES BHD

635

MPI

MALAYSIAN PACIFIC INDUSTRIES

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

611

NOTION

NOTION VTEC BHD

553

DNEX

DAGANG NEXCHANGE BERHAD

522

SNS

SNS NETWORK TECHNOLOGY BERHAD

396

HEXCAP

HEXTAR CAPITAL BERHAD

374

GENTING

GENTING BHD

373

Daily Stocks

HSI-HUZ

0.19

-0.005

219,952,500

INGENIEU

0.065

0.00

216,130,500

HSI-CXF

0.115

-0.005

143,009,900

HSI-CXV

0.14

-0.005

128,816,200

HSI-HU8

0.08

+0.005

73,910,900

AHB-WC

0.07

+0.005

62,943,600

JCY

0.745

+0.05

50,461,000

TECHNAX

0.375

0.00

38,195,400

SNS

0.78

+0.06

34,301,400

ASTRO

0.32

-0.02

32,734,300

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.96

+0.36

38,000

VSTECS

4.22

+0.22

968,600

NOTION-WD

1.96

+0.18

1,930,200

AJI

15.38

+0.18

70,200

PANAMY

20.18

+0.18

1,500

NOTION

2.23

+0.17

15,957,500

ECOWLD-C26

0.16

+0.15

20,000

HLBANK

19.30

+0.14

91,800

UTDPLT

24.08

+0.14

70,300

More gainer Stocks

NESTLE

121.30

-1.20

4,000

KLK

20.60

-0.38

186,700

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KESM

7.01

-0.17

39,700

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

IOIPG

2.15

-0.10

11,576,800

AEON-C31

0.05

-0.10

3,811,200

PETDAG

17.10

-0.10

130,400

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