[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	302,380	306,128	308,912	332,161	361,630	375,000	316,740	-3.04%
YoY %	-1.22%	-0.90%	-7.00%	-8.15%	-3.57%	18.39%	-	-
Horiz. %	95.47%	96.65%	97.53%	104.87%	114.17%	118.39%	100.00%	-
PBT	20,034	21,600	16,149	16,700	19,402	21,516	16,924	11.89%
YoY %	-7.25%	33.75%	-3.30%	-13.93%	-9.83%	27.13%	-	-
Horiz. %	118.38%	127.63%	95.42%	98.68%	114.64%	127.13%	100.00%	-
Tax	-5,024	-4,832	-4,371	-3,950	-4,332	-4,672	-4,388	9.43%
YoY %	-3.97%	-10.55%	-10.66%	8.82%	7.28%	-6.47%	-	-
Horiz. %	114.49%	110.12%	99.61%	90.02%	98.72%	106.47%	100.00%	-
NP	15,010	16,768	11,778	12,749	15,070	16,844	12,536	12.74%
YoY %	-10.48%	42.37%	-7.62%	-15.40%	-10.53%	34.37%	-	-
Horiz. %	119.74%	133.76%	93.95%	101.70%	120.21%	134.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,674	16,460	11,638	12,498	14,824	16,532	12,251	12.77%
YoY %	-10.85%	41.43%	-6.88%	-15.69%	-10.33%	34.94%	-	-
Horiz. %	119.78%	134.36%	95.00%	102.02%	121.00%	134.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	22.37%	27.07%	23.65%	22.33%	21.71%	25.93%	-
YoY %	12.11%	-17.36%	14.46%	5.91%	2.86%	-16.27%	-	-
Horiz. %	96.72%	86.27%	104.40%	91.21%	86.12%	83.73%	100.00%	-
Total Cost	287,370	289,360	297,134	319,412	346,560	358,156	304,204	-3.72%
YoY %	-0.69%	-2.62%	-6.97%	-7.83%	-3.24%	17.74%	-	-
Horiz. %	94.47%	95.12%	97.68%	105.00%	113.92%	117.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,323	108,626	111,338	100,398	99,169	97,938	93,456	11.00%
YoY %	0.64%	-2.44%	10.90%	1.24%	1.26%	4.80%	-	-
Horiz. %	116.98%	116.23%	119.13%	107.43%	106.11%	104.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	4,957	4,957	1,860	2,479	3,718	-	3,702	21.46%
YoY %	0.00%	166.51%	-24.97%	-33.32%	0.00%	-	-	-
Horiz. %	133.90%	133.90%	50.24%	66.96%	100.43%	-	100.00%	-
Div Payout %	33.78%	30.12%	15.99%	19.84%	25.08%	-	30.22%	-
YoY %	12.15%	88.37%	-19.41%	-20.89%	0.00%	-	-	-
Horiz. %	111.78%	99.67%	52.91%	65.65%	82.99%	-	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	109,323	108,626	111,338	100,398	99,169	97,938	93,456	11.00%
YoY %	0.64%	-2.44%	10.90%	1.24%	1.26%	4.80%	-	-
Horiz. %	116.98%	116.23%	119.13%	107.43%	106.11%	104.80%	100.00%	-
NOSH	123,935	123,945	124,053	123,994	123,946	124,114	123,423	0.27%
YoY %	-0.01%	-0.09%	0.05%	0.04%	-0.14%	0.56%	-	-
Horiz. %	100.41%	100.42%	100.51%	100.46%	100.42%	100.56%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	4.96%	5.48%	3.81%	3.84%	4.17%	4.49%	3.96%	-
YoY %	-9.49%	43.83%	-0.78%	-7.91%	-7.13%	13.38%	-	-
Horiz. %	125.25%	138.38%	96.21%	96.97%	105.30%	113.38%	100.00%	-
ROE	13.42%	15.15%	10.45%	12.45%	14.95%	16.88%	13.11%	-
YoY %	-11.42%	44.98%	-16.06%	-16.72%	-11.43%	28.76%	-	-
Horiz. %	102.36%	115.56%	79.71%	94.97%	114.04%	128.76%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	243.98	246.99	249.01	267.88	291.76	302.14	256.63	-3.31%
YoY %	-1.22%	-0.81%	-7.04%	-8.18%	-3.44%	17.73%	-	-
Horiz. %	95.07%	96.24%	97.03%	104.38%	113.69%	117.73%	100.00%	-
EPS	11.84	13.28	9.39	10.08	11.96	13.32	9.94	12.35%
YoY %	-10.84%	41.43%	-6.85%	-15.72%	-10.21%	34.00%	-	-
Horiz. %	119.11%	133.60%	94.47%	101.41%	120.32%	134.00%	100.00%	-
DPS	4.00	4.00	1.50	2.00	3.00	0.00	3.00	21.12%
YoY %	0.00%	166.67%	-25.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	50.00%	66.67%	100.00%	0.00%	100.00%	-
NAPS	0.8821	0.8764	0.8975	0.8097	0.8001	0.7891	0.7572	10.70%
YoY %	0.65%	-2.35%	10.84%	1.20%	1.39%	4.21%	-	-
Horiz. %	116.49%	115.74%	118.53%	106.93%	105.67%	104.21%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 124,177
RPS	182.99	185.26	186.95	201.02	218.85	226.94	191.68	-3.04%
YoY %	-1.23%	-0.90%	-7.00%	-8.15%	-3.56%	18.40%	-	-
Horiz. %	95.47%	96.65%	97.53%	104.87%	114.17%	118.40%	100.00%	-
EPS	8.88	9.96	7.04	7.56	8.97	10.00	7.41	12.81%
YoY %	-10.84%	41.48%	-6.88%	-15.72%	-10.30%	34.95%	-	-
Horiz. %	119.84%	134.41%	95.01%	102.02%	121.05%	134.95%	100.00%	-
DPS	3.00	3.00	1.13	1.50	2.25	0.00	2.24	21.48%
YoY %	0.00%	165.49%	-24.67%	-33.33%	0.00%	0.00%	-	-
Horiz. %	133.93%	133.93%	50.45%	66.96%	100.45%	0.00%	100.00%	-
NAPS	0.6616	0.6574	0.6738	0.6076	0.6002	0.5927	0.5656	11.00%
YoY %	0.64%	-2.43%	10.90%	1.23%	1.27%	4.79%	-	-
Horiz. %	116.97%	116.23%	119.13%	107.43%	106.12%	104.79%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.53	0.46	0.36	0.56	0.52	0.58	0.60	-
P/RPS	0.22	0.19	0.14	0.21	0.18	0.19	0.23	-2.91%
YoY %	15.79%	35.71%	-33.33%	16.67%	-5.26%	-17.39%	-	-
Horiz. %	95.65%	82.61%	60.87%	91.30%	78.26%	82.61%	100.00%	-
P/EPS	4.48	3.46	3.84	5.56	4.35	4.35	6.04	-18.04%
YoY %	29.48%	-9.90%	-30.94%	27.82%	0.00%	-27.98%	-	-
Horiz. %	74.17%	57.28%	63.58%	92.05%	72.02%	72.02%	100.00%	-
EY	22.34	28.87	26.06	18.00	23.00	22.97	16.54	22.16%
YoY %	-22.62%	10.78%	44.78%	-21.74%	0.13%	38.88%	-	-
Horiz. %	135.07%	174.55%	157.56%	108.83%	139.06%	138.88%	100.00%	-
DY	7.55	8.70	4.17	3.57	5.77	0.00	5.00	31.58%
YoY %	-13.22%	108.63%	16.81%	-38.13%	0.00%	0.00%	-	-
Horiz. %	151.00%	174.00%	83.40%	71.40%	115.40%	0.00%	100.00%	-
P/NAPS	0.60	0.52	0.40	0.69	0.65	0.74	0.79	-16.74%
YoY %	15.38%	30.00%	-42.03%	6.15%	-12.16%	-6.33%	-	-
Horiz. %	75.95%	65.82%	50.63%	87.34%	82.28%	93.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	26/08/09	28/05/09	26/02/09	28/11/08	28/08/08	29/05/08	-
Price	0.54	0.51	0.35	0.58	0.59	0.57	0.54	-
P/RPS	0.22	0.21	0.14	0.22	0.20	0.19	0.21	3.14%
YoY %	4.76%	50.00%	-36.36%	10.00%	5.26%	-9.52%	-	-
Horiz. %	104.76%	100.00%	66.67%	104.76%	95.24%	90.48%	100.00%	-
P/EPS	4.56	3.84	3.73	5.75	4.93	4.28	5.44	-11.08%
YoY %	18.75%	2.95%	-35.13%	16.63%	15.19%	-21.32%	-	-
Horiz. %	83.82%	70.59%	68.57%	105.70%	90.62%	78.68%	100.00%	-
EY	21.93	26.04	26.80	17.38	20.27	23.37	18.38	12.48%
YoY %	-15.78%	-2.84%	54.20%	-14.26%	-13.26%	27.15%	-	-
Horiz. %	119.31%	141.68%	145.81%	94.56%	110.28%	127.15%	100.00%	-
DY	7.41	7.84	4.29	3.45	5.08	0.00	5.56	21.08%
YoY %	-5.48%	82.75%	24.35%	-32.09%	0.00%	0.00%	-	-
Horiz. %	133.27%	141.01%	77.16%	62.05%	91.37%	0.00%	100.00%	-
P/NAPS	0.61	0.58	0.39	0.72	0.74	0.72	0.71	-9.61%
YoY %	5.17%	48.72%	-45.83%	-2.70%	2.78%	1.41%	-	-
Horiz. %	85.92%	81.69%	54.93%	101.41%	104.23%	101.41%	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