[DOMINAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	309,771	308,794	302,380	306,128	308,912	332,161	361,630	-9.81%
YoY %	0.32%	2.12%	-1.22%	-0.90%	-7.00%	-8.15%	-	-
Horiz. %	85.66%	85.39%	83.62%	84.65%	85.42%	91.85%	100.00%	-
PBT	19,076	18,656	20,034	21,600	16,149	16,700	19,402	-1.12%
YoY %	2.25%	-6.88%	-7.25%	33.75%	-3.30%	-13.93%	-	-
Horiz. %	98.32%	96.16%	103.26%	111.33%	83.23%	86.07%	100.00%	-
Tax	-4,789	-4,718	-5,024	-4,832	-4,371	-3,950	-4,332	6.92%
YoY %	-1.50%	6.09%	-3.97%	-10.55%	-10.66%	8.82%	-	-
Horiz. %	110.55%	108.91%	115.97%	111.54%	100.90%	91.18%	100.00%	-
NP	14,287	13,937	15,010	16,768	11,778	12,749	15,070	-3.49%
YoY %	2.51%	-7.15%	-10.48%	42.37%	-7.62%	-15.40%	-	-
Horiz. %	94.80%	92.48%	99.60%	111.27%	78.16%	84.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,043	13,672	14,674	16,460	11,638	12,498	14,824	-3.54%
YoY %	2.71%	-6.83%	-10.85%	41.43%	-6.88%	-15.69%	-	-
Horiz. %	94.73%	92.23%	98.99%	111.04%	78.51%	84.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	25.29%	25.08%	22.37%	27.07%	23.65%	22.33%	-
YoY %	-0.75%	0.84%	12.11%	-17.36%	14.46%	5.91%	-	-
Horiz. %	112.40%	113.26%	112.32%	100.18%	121.23%	105.91%	100.00%	-
Total Cost	295,484	294,857	287,370	289,360	297,134	319,412	346,560	-10.09%
YoY %	0.21%	2.61%	-0.69%	-2.62%	-6.97%	-7.83%	-	-
Horiz. %	85.26%	85.08%	82.92%	83.49%	85.74%	92.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,781	111,281	109,323	108,626	111,338	100,398	99,169	18.42%
YoY %	14.83%	1.79%	0.64%	-2.44%	10.90%	1.24%	-	-
Horiz. %	128.85%	112.21%	110.24%	109.54%	112.27%	101.24%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	4,962	4,959	4,957	4,957	1,860	2,479	3,718	21.23%
YoY %	0.06%	0.04%	0.00%	166.51%	-24.97%	-33.32%	-	-
Horiz. %	133.46%	133.38%	133.32%	133.32%	50.03%	66.68%	100.00%	-
Div Payout %	35.34%	36.28%	33.78%	30.12%	15.99%	19.84%	25.08%	-
YoY %	-2.59%	7.40%	12.15%	88.37%	-19.41%	-20.89%	-	-
Horiz. %	140.91%	144.66%	134.69%	120.10%	63.76%	79.11%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	127,781	111,281	109,323	108,626	111,338	100,398	99,169	18.42%
YoY %	14.83%	1.79%	0.64%	-2.44%	10.90%	1.24%	-	-
Horiz. %	128.85%	112.21%	110.24%	109.54%	112.27%	101.24%	100.00%	-
NOSH	124,059	123,990	123,935	123,945	124,053	123,994	123,946	0.06%
YoY %	0.06%	0.04%	-0.01%	-0.09%	0.05%	0.04%	-	-
Horiz. %	100.09%	100.04%	99.99%	100.00%	100.09%	100.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	4.61%	4.51%	4.96%	5.48%	3.81%	3.84%	4.17%	-
YoY %	2.22%	-9.07%	-9.49%	43.83%	-0.78%	-7.91%	-	-
Horiz. %	110.55%	108.15%	118.94%	131.41%	91.37%	92.09%	100.00%	-
ROE	10.99%	12.29%	13.42%	15.15%	10.45%	12.45%	14.95%	-
YoY %	-10.58%	-8.42%	-11.42%	44.98%	-16.06%	-16.72%	-	-
Horiz. %	73.51%	82.21%	89.77%	101.34%	69.90%	83.28%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	249.70	249.05	243.98	246.99	249.01	267.88	291.76	-9.86%
YoY %	0.26%	2.08%	-1.22%	-0.81%	-7.04%	-8.18%	-	-
Horiz. %	85.58%	85.36%	83.62%	84.66%	85.35%	91.82%	100.00%	-
EPS	11.32	11.03	11.84	13.28	9.39	10.08	11.96	-3.60%
YoY %	2.63%	-6.84%	-10.84%	41.43%	-6.85%	-15.72%	-	-
Horiz. %	94.65%	92.22%	99.00%	111.04%	78.51%	84.28%	100.00%	-
DPS	4.00	4.00	4.00	4.00	1.50	2.00	3.00	21.16%
YoY %	0.00%	0.00%	0.00%	166.67%	-25.00%	-33.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	50.00%	66.67%	100.00%	-
NAPS	1.03	0.8975	0.8821	0.8764	0.8975	0.8097	0.8001	18.35%
YoY %	14.76%	1.75%	0.65%	-2.35%	10.84%	1.20%	-	-
Horiz. %	128.73%	112.17%	110.25%	109.54%	112.17%	101.20%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 123,945
RPS	187.47	186.88	182.99	185.26	186.95	201.02	218.85	-9.81%
YoY %	0.32%	2.13%	-1.23%	-0.90%	-7.00%	-8.15%	-	-
Horiz. %	85.66%	85.39%	83.61%	84.65%	85.42%	91.85%	100.00%	-
EPS	8.50	8.27	8.88	9.96	7.04	7.56	8.97	-3.52%
YoY %	2.78%	-6.87%	-10.84%	41.48%	-6.88%	-15.72%	-	-
Horiz. %	94.76%	92.20%	99.00%	111.04%	78.48%	84.28%	100.00%	-
DPS	3.00	3.00	3.00	3.00	1.13	1.50	2.25	21.16%
YoY %	0.00%	0.00%	0.00%	165.49%	-24.67%	-33.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	50.22%	66.67%	100.00%	-
NAPS	0.7733	0.6735	0.6616	0.6574	0.6738	0.6076	0.6002	18.42%
YoY %	14.82%	1.80%	0.64%	-2.43%	10.90%	1.23%	-	-
Horiz. %	128.84%	112.21%	110.23%	109.53%	112.26%	101.23%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.64	0.51	0.53	0.46	0.36	0.56	0.52	-
P/RPS	0.26	0.20	0.22	0.19	0.14	0.21	0.18	27.80%
YoY %	30.00%	-9.09%	15.79%	35.71%	-33.33%	16.67%	-	-
Horiz. %	144.44%	111.11%	122.22%	105.56%	77.78%	116.67%	100.00%	-
P/EPS	5.65	4.63	4.48	3.46	3.84	5.56	4.35	19.06%
YoY %	22.03%	3.35%	29.48%	-9.90%	-30.94%	27.82%	-	-
Horiz. %	129.89%	106.44%	102.99%	79.54%	88.28%	127.82%	100.00%	-
EY	17.69	21.62	22.34	28.87	26.06	18.00	23.00	-16.06%
YoY %	-18.18%	-3.22%	-22.62%	10.78%	44.78%	-21.74%	-	-
Horiz. %	76.91%	94.00%	97.13%	125.52%	113.30%	78.26%	100.00%	-
DY	6.25	7.84	7.55	8.70	4.17	3.57	5.77	5.47%
YoY %	-20.28%	3.84%	-13.22%	108.63%	16.81%	-38.13%	-	-
Horiz. %	108.32%	135.88%	130.85%	150.78%	72.27%	61.87%	100.00%	-
P/NAPS	0.62	0.57	0.60	0.52	0.40	0.69	0.65	-3.10%
YoY %	8.77%	-5.00%	15.38%	30.00%	-42.03%	6.15%	-	-
Horiz. %	95.38%	87.69%	92.31%	80.00%	61.54%	106.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	26/11/09	26/08/09	28/05/09	26/02/09	28/11/08	-
Price	0.59	0.68	0.54	0.51	0.35	0.58	0.59	-
P/RPS	0.24	0.27	0.22	0.21	0.14	0.22	0.20	12.93%
YoY %	-11.11%	22.73%	4.76%	50.00%	-36.36%	10.00%	-	-
Horiz. %	120.00%	135.00%	110.00%	105.00%	70.00%	110.00%	100.00%	-
P/EPS	5.21	6.17	4.56	3.84	3.73	5.75	4.93	3.75%
YoY %	-15.56%	35.31%	18.75%	2.95%	-35.13%	16.63%	-	-
Horiz. %	105.68%	125.15%	92.49%	77.89%	75.66%	116.63%	100.00%	-
EY	19.19	16.22	21.93	26.04	26.80	17.38	20.27	-3.58%
YoY %	18.31%	-26.04%	-15.78%	-2.84%	54.20%	-14.26%	-	-
Horiz. %	94.67%	80.02%	108.19%	128.47%	132.22%	85.74%	100.00%	-
DY	6.78	5.88	7.41	7.84	4.29	3.45	5.08	21.24%
YoY %	15.31%	-20.65%	-5.48%	82.75%	24.35%	-32.09%	-	-
Horiz. %	133.46%	115.75%	145.87%	154.33%	84.45%	67.91%	100.00%	-
P/NAPS	0.57	0.76	0.61	0.58	0.39	0.72	0.74	-15.98%
YoY %	-25.00%	24.59%	5.17%	48.72%	-45.83%	-2.70%	-	-
Horiz. %	77.03%	102.70%	82.43%	78.38%	52.70%	97.30%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 10:10:00

OBV

10 Mins

SELL

2024-06-27 10:10:00

OBV

5 Mins

SELL

2024-06-27 09:30:00

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

725

HLIND

HONG LEONG INDUSTRIES BHD

700

MPI

MALAYSIAN PACIFIC INDUSTRIES

683

PTRANS

PERAK TRANSIT BERHAD

680

YTLPOWR

YTL POWER INTERNATIONAL BHD

526

MYEG

MY E.G. SERVICES BHD

513

GENTING

GENTING BHD

483

THETA

THETA EDGE BERHAD

463

PBBANK

PUBLIC BANK BHD

432

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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