[DOMINAN] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	308,912	332,161	361,630	375,000	316,740	314,454	302,198	1.47%
YoY %	-7.00%	-8.15%	-3.57%	18.39%	0.73%	4.06%	-	-
Horiz. %	102.22%	109.92%	119.67%	124.09%	104.81%	104.06%	100.00%	-
PBT	16,149	16,700	19,402	21,516	16,924	16,966	16,168	-0.07%
YoY %	-3.30%	-13.93%	-9.83%	27.13%	-0.25%	4.94%	-	-
Horiz. %	99.88%	103.29%	120.00%	133.08%	104.68%	104.94%	100.00%	-
Tax	-4,371	-3,950	-4,332	-4,672	-4,388	-4,136	-3,440	17.29%
YoY %	-10.66%	8.82%	7.28%	-6.47%	-6.09%	-20.23%	-	-
Horiz. %	127.06%	114.83%	125.93%	135.81%	127.56%	120.23%	100.00%	-
NP	11,778	12,749	15,070	16,844	12,536	12,830	12,728	-5.03%
YoY %	-7.62%	-15.40%	-10.53%	34.37%	-2.29%	0.80%	-	-
Horiz. %	92.54%	100.16%	118.40%	132.34%	98.49%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,638	12,498	14,824	16,532	12,251	12,529	12,396	-4.11%
YoY %	-6.88%	-15.69%	-10.33%	34.94%	-2.22%	1.07%	-	-
Horiz. %	93.89%	100.82%	119.59%	133.37%	98.83%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.07%	23.65%	22.33%	21.71%	25.93%	24.38%	21.28%	-
YoY %	14.46%	5.91%	2.86%	-16.27%	6.36%	14.57%	-	-
Horiz. %	127.21%	111.14%	104.93%	102.02%	121.85%	114.57%	100.00%	-
Total Cost	297,134	319,412	346,560	358,156	304,204	301,624	289,470	1.75%
YoY %	-6.97%	-7.83%	-3.24%	17.74%	0.86%	4.20%	-	-
Horiz. %	102.65%	110.34%	119.72%	123.73%	105.09%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,338	100,398	99,169	97,938	93,456	87,737	88,312	16.68%
YoY %	10.90%	1.24%	1.26%	4.80%	6.52%	-0.65%	-	-
Horiz. %	126.07%	113.69%	112.29%	110.90%	105.82%	99.35%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	1,860	2,479	3,718	-	3,702	4,887	3,696	-36.70%
YoY %	-24.97%	-33.32%	0.00%	-	-24.25%	32.22%	-	-
Horiz. %	50.32%	67.07%	100.60%	-	100.16%	132.22%	100.00%	-
Div Payout %	15.99%	19.84%	25.08%	-	30.22%	39.01%	29.82%	-
YoY %	-19.41%	-20.89%	0.00%	-	-22.53%	30.82%	-	-
Horiz. %	53.62%	66.53%	84.10%	-	101.34%	130.82%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	111,338	100,398	99,169	97,938	93,456	87,737	88,312	16.68%
YoY %	10.90%	1.24%	1.26%	4.80%	6.52%	-0.65%	-	-
Horiz. %	126.07%	113.69%	112.29%	110.90%	105.82%	99.35%	100.00%	-
NOSH	124,053	123,994	123,946	124,114	123,423	122,197	123,220	0.44%
YoY %	0.05%	0.04%	-0.14%	0.56%	1.00%	-0.83%	-	-
Horiz. %	100.68%	100.63%	100.59%	100.73%	100.16%	99.17%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	3.81%	3.84%	4.17%	4.49%	3.96%	4.08%	4.21%	-
YoY %	-0.78%	-7.91%	-7.13%	13.38%	-2.94%	-3.09%	-	-
Horiz. %	90.50%	91.21%	99.05%	106.65%	94.06%	96.91%	100.00%	-
ROE	10.45%	12.45%	14.95%	16.88%	13.11%	14.28%	14.04%	-
YoY %	-16.06%	-16.72%	-11.43%	28.76%	-8.19%	1.71%	-	-
Horiz. %	74.43%	88.68%	106.48%	120.23%	93.38%	101.71%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	249.01	267.88	291.76	302.14	256.63	257.33	245.25	1.01%
YoY %	-7.04%	-8.18%	-3.44%	17.73%	-0.27%	4.93%	-	-
Horiz. %	101.53%	109.23%	118.96%	123.20%	104.64%	104.93%	100.00%	-
EPS	9.39	10.08	11.96	13.32	9.94	10.25	10.06	-4.48%
YoY %	-6.85%	-15.72%	-10.21%	34.00%	-3.02%	1.89%	-	-
Horiz. %	93.34%	100.20%	118.89%	132.41%	98.81%	101.89%	100.00%	-
DPS	1.50	2.00	3.00	0.00	3.00	4.00	3.00	-36.97%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-25.00%	33.33%	-	-
Horiz. %	50.00%	66.67%	100.00%	0.00%	100.00%	133.33%	100.00%	-
NAPS	0.8975	0.8097	0.8001	0.7891	0.7572	0.718	0.7167	16.16%
YoY %	10.84%	1.20%	1.39%	4.21%	5.46%	0.18%	-	-
Horiz. %	125.23%	112.98%	111.64%	110.10%	105.65%	100.18%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 124,114
RPS	186.95	201.02	218.85	226.94	191.68	190.30	182.88	1.47%
YoY %	-7.00%	-8.15%	-3.56%	18.40%	0.73%	4.06%	-	-
Horiz. %	102.23%	109.92%	119.67%	124.09%	104.81%	104.06%	100.00%	-
EPS	7.04	7.56	8.97	10.00	7.41	7.58	7.50	-4.12%
YoY %	-6.88%	-15.72%	-10.30%	34.95%	-2.24%	1.07%	-	-
Horiz. %	93.87%	100.80%	119.60%	133.33%	98.80%	101.07%	100.00%	-
DPS	1.13	1.50	2.25	0.00	2.24	2.96	2.24	-36.60%
YoY %	-24.67%	-33.33%	0.00%	0.00%	-24.32%	32.14%	-	-
Horiz. %	50.45%	66.96%	100.45%	0.00%	100.00%	132.14%	100.00%	-
NAPS	0.6738	0.6076	0.6002	0.5927	0.5656	0.531	0.5344	16.69%
YoY %	10.90%	1.23%	1.27%	4.79%	6.52%	-0.64%	-	-
Horiz. %	126.09%	113.70%	112.31%	110.91%	105.84%	99.36%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.36	0.56	0.52	0.58	0.60	0.62	0.69	-
P/RPS	0.14	0.21	0.18	0.19	0.23	0.24	0.28	-36.97%
YoY %	-33.33%	16.67%	-5.26%	-17.39%	-4.17%	-14.29%	-	-
Horiz. %	50.00%	75.00%	64.29%	67.86%	82.14%	85.71%	100.00%	-
P/EPS	3.84	5.56	4.35	4.35	6.04	6.05	6.86	-32.05%
YoY %	-30.94%	27.82%	0.00%	-27.98%	-0.17%	-11.81%	-	-
Horiz. %	55.98%	81.05%	63.41%	63.41%	88.05%	88.19%	100.00%	-
EY	26.06	18.00	23.00	22.97	16.54	16.54	14.58	47.22%
YoY %	44.78%	-21.74%	0.13%	38.88%	0.00%	13.44%	-	-
Horiz. %	178.74%	123.46%	157.75%	157.54%	113.44%	113.44%	100.00%	-
DY	4.17	3.57	5.77	0.00	5.00	6.45	4.35	-2.77%
YoY %	16.81%	-38.13%	0.00%	0.00%	-22.48%	48.28%	-	-
Horiz. %	95.86%	82.07%	132.64%	0.00%	114.94%	148.28%	100.00%	-
P/NAPS	0.40	0.69	0.65	0.74	0.79	0.86	0.96	-44.18%
YoY %	-42.03%	6.15%	-12.16%	-6.33%	-8.14%	-10.42%	-	-
Horiz. %	41.67%	71.88%	67.71%	77.08%	82.29%	89.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	26/02/09	28/11/08	28/08/08	29/05/08	27/02/08	29/11/07	-
Price	0.35	0.58	0.59	0.57	0.54	0.57	0.61	-
P/RPS	0.14	0.22	0.20	0.19	0.21	0.22	0.25	-32.03%
YoY %	-36.36%	10.00%	5.26%	-9.52%	-4.55%	-12.00%	-	-
Horiz. %	56.00%	88.00%	80.00%	76.00%	84.00%	88.00%	100.00%	-
P/EPS	3.73	5.75	4.93	4.28	5.44	5.56	6.06	-27.61%
YoY %	-35.13%	16.63%	15.19%	-21.32%	-2.16%	-8.25%	-	-
Horiz. %	61.55%	94.88%	81.35%	70.63%	89.77%	91.75%	100.00%	-
EY	26.80	17.38	20.27	23.37	18.38	17.99	16.49	38.19%
YoY %	54.20%	-14.26%	-13.26%	27.15%	2.17%	9.10%	-	-
Horiz. %	162.52%	105.40%	122.92%	141.72%	111.46%	109.10%	100.00%	-
DY	4.29	3.45	5.08	0.00	5.56	7.02	4.92	-8.72%
YoY %	24.35%	-32.09%	0.00%	0.00%	-20.80%	42.68%	-	-
Horiz. %	87.20%	70.12%	103.25%	0.00%	113.01%	142.68%	100.00%	-
P/NAPS	0.39	0.72	0.74	0.72	0.71	0.79	0.85	-40.48%
YoY %	-45.83%	-2.70%	2.78%	1.41%	-10.13%	-7.06%	-	-
Horiz. %	45.88%	84.71%	87.06%	84.71%	83.53%	92.94%	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