[DOMINAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	308,794	302,380	306,128	308,912	332,161	361,630	375,000	-12.11%
YoY %	2.12%	-1.22%	-0.90%	-7.00%	-8.15%	-3.57%	-	-
Horiz. %	82.35%	80.63%	81.63%	82.38%	88.58%	96.43%	100.00%	-
PBT	18,656	20,034	21,600	16,149	16,700	19,402	21,516	-9.04%
YoY %	-6.88%	-7.25%	33.75%	-3.30%	-13.93%	-9.83%	-	-
Horiz. %	86.71%	93.11%	100.39%	75.06%	77.62%	90.17%	100.00%	-
Tax	-4,718	-5,024	-4,832	-4,371	-3,950	-4,332	-4,672	0.65%
YoY %	6.09%	-3.97%	-10.55%	-10.66%	8.82%	7.28%	-	-
Horiz. %	100.98%	107.53%	103.42%	93.56%	84.55%	92.72%	100.00%	-
NP	13,937	15,010	16,768	11,778	12,749	15,070	16,844	-11.83%
YoY %	-7.15%	-10.48%	42.37%	-7.62%	-15.40%	-10.53%	-	-
Horiz. %	82.74%	89.11%	99.55%	69.92%	75.69%	89.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,672	14,674	16,460	11,638	12,498	14,824	16,532	-11.86%
YoY %	-6.83%	-10.85%	41.43%	-6.88%	-15.69%	-10.33%	-	-
Horiz. %	82.70%	88.76%	99.56%	70.40%	75.60%	89.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.29%	25.08%	22.37%	27.07%	23.65%	22.33%	21.71%	-
YoY %	0.84%	12.11%	-17.36%	14.46%	5.91%	2.86%	-	-
Horiz. %	116.49%	115.52%	103.04%	124.69%	108.94%	102.86%	100.00%	-
Total Cost	294,857	287,370	289,360	297,134	319,412	346,560	358,156	-12.12%
YoY %	2.61%	-0.69%	-2.62%	-6.97%	-7.83%	-3.24%	-	-
Horiz. %	82.33%	80.24%	80.79%	82.96%	89.18%	96.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,281	109,323	108,626	111,338	100,398	99,169	97,938	8.86%
YoY %	1.79%	0.64%	-2.44%	10.90%	1.24%	1.26%	-	-
Horiz. %	113.62%	111.62%	110.91%	113.68%	102.51%	101.26%	100.00%	-

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

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	111,281	109,323	108,626	111,338	100,398	99,169	97,938	8.86%
YoY %	1.79%	0.64%	-2.44%	10.90%	1.24%	1.26%	-	-
Horiz. %	113.62%	111.62%	110.91%	113.68%	102.51%	101.26%	100.00%	-
NOSH	123,990	123,935	123,945	124,053	123,994	123,946	124,114	-0.06%
YoY %	0.04%	-0.01%	-0.09%	0.05%	0.04%	-0.14%	-	-
Horiz. %	99.90%	99.86%	99.86%	99.95%	99.90%	99.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	4.51%	4.96%	5.48%	3.81%	3.84%	4.17%	4.49%	-
YoY %	-9.07%	-9.49%	43.83%	-0.78%	-7.91%	-7.13%	-	-
Horiz. %	100.45%	110.47%	122.05%	84.86%	85.52%	92.87%	100.00%	-
ROE	12.29%	13.42%	15.15%	10.45%	12.45%	14.95%	16.88%	-
YoY %	-8.42%	-11.42%	44.98%	-16.06%	-16.72%	-11.43%	-	-
Horiz. %	72.81%	79.50%	89.75%	61.91%	73.76%	88.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	249.05	243.98	246.99	249.01	267.88	291.76	302.14	-12.05%
YoY %	2.08%	-1.22%	-0.81%	-7.04%	-8.18%	-3.44%	-	-
Horiz. %	82.43%	80.75%	81.75%	82.42%	88.66%	96.56%	100.00%	-
EPS	11.03	11.84	13.28	9.39	10.08	11.96	13.32	-11.78%
YoY %	-6.84%	-10.84%	41.43%	-6.85%	-15.72%	-10.21%	-	-
Horiz. %	82.81%	88.89%	99.70%	70.50%	75.68%	89.79%	100.00%	-
DPS	4.00	4.00	4.00	1.50	2.00	3.00	0.00	-
YoY %	0.00%	0.00%	166.67%	-25.00%	-33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	50.00%	66.67%	100.00%	-	-
NAPS	0.8975	0.8821	0.8764	0.8975	0.8097	0.8001	0.7891	8.93%
YoY %	1.75%	0.65%	-2.35%	10.84%	1.20%	1.39%	-	-
Horiz. %	113.74%	111.79%	111.06%	113.74%	102.61%	101.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 124,310
RPS	186.88	182.99	185.26	186.95	201.02	218.85	226.94	-12.11%
YoY %	2.13%	-1.23%	-0.90%	-7.00%	-8.15%	-3.56%	-	-
Horiz. %	82.35%	80.63%	81.63%	82.38%	88.58%	96.44%	100.00%	-
EPS	8.27	8.88	9.96	7.04	7.56	8.97	10.00	-11.86%
YoY %	-6.87%	-10.84%	41.48%	-6.88%	-15.72%	-10.30%	-	-
Horiz. %	82.70%	88.80%	99.60%	70.40%	75.60%	89.70%	100.00%	-
DPS	3.00	3.00	3.00	1.13	1.50	2.25	0.00	-
YoY %	0.00%	0.00%	165.49%	-24.67%	-33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	50.22%	66.67%	100.00%	-	-
NAPS	0.6735	0.6616	0.6574	0.6738	0.6076	0.6002	0.5927	8.86%
YoY %	1.80%	0.64%	-2.43%	10.90%	1.23%	1.27%	-	-
Horiz. %	113.63%	111.62%	110.92%	113.68%	102.51%	101.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.51	0.53	0.46	0.36	0.56	0.52	0.58	-
P/RPS	0.20	0.22	0.19	0.14	0.21	0.18	0.19	3.46%
YoY %	-9.09%	15.79%	35.71%	-33.33%	16.67%	-5.26%	-	-
Horiz. %	105.26%	115.79%	100.00%	73.68%	110.53%	94.74%	100.00%	-
P/EPS	4.63	4.48	3.46	3.84	5.56	4.35	4.35	4.23%
YoY %	3.35%	29.48%	-9.90%	-30.94%	27.82%	0.00%	-	-
Horiz. %	106.44%	102.99%	79.54%	88.28%	127.82%	100.00%	100.00%	-
EY	21.62	22.34	28.87	26.06	18.00	23.00	22.97	-3.94%
YoY %	-3.22%	-22.62%	10.78%	44.78%	-21.74%	0.13%	-	-
Horiz. %	94.12%	97.26%	125.69%	113.45%	78.36%	100.13%	100.00%	-
DY	7.84	7.55	8.70	4.17	3.57	5.77	0.00	-
YoY %	3.84%	-13.22%	108.63%	16.81%	-38.13%	0.00%	-	-
Horiz. %	135.88%	130.85%	150.78%	72.27%	61.87%	100.00%	-	-
P/NAPS	0.57	0.60	0.52	0.40	0.69	0.65	0.74	-15.93%
YoY %	-5.00%	15.38%	30.00%	-42.03%	6.15%	-12.16%	-	-
Horiz. %	77.03%	81.08%	70.27%	54.05%	93.24%	87.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/11/09	26/08/09	28/05/09	26/02/09	28/11/08	28/08/08	-
Price	0.68	0.54	0.51	0.35	0.58	0.59	0.57	-
P/RPS	0.27	0.22	0.21	0.14	0.22	0.20	0.19	26.31%
YoY %	22.73%	4.76%	50.00%	-36.36%	10.00%	5.26%	-	-
Horiz. %	142.11%	115.79%	110.53%	73.68%	115.79%	105.26%	100.00%	-
P/EPS	6.17	4.56	3.84	3.73	5.75	4.93	4.28	27.52%
YoY %	35.31%	18.75%	2.95%	-35.13%	16.63%	15.19%	-	-
Horiz. %	144.16%	106.54%	89.72%	87.15%	134.35%	115.19%	100.00%	-
EY	16.22	21.93	26.04	26.80	17.38	20.27	23.37	-21.55%
YoY %	-26.04%	-15.78%	-2.84%	54.20%	-14.26%	-13.26%	-	-
Horiz. %	69.41%	93.84%	111.42%	114.68%	74.37%	86.74%	100.00%	-
DY	5.88	7.41	7.84	4.29	3.45	5.08	0.00	-
YoY %	-20.65%	-5.48%	82.75%	24.35%	-32.09%	0.00%	-	-
Horiz. %	115.75%	145.87%	154.33%	84.45%	67.91%	100.00%	-	-
P/NAPS	0.76	0.61	0.58	0.39	0.72	0.74	0.72	3.66%
YoY %	24.59%	5.17%	48.72%	-45.83%	-2.70%	2.78%	-	-
Horiz. %	105.56%	84.72%	80.56%	54.17%	100.00%	102.78%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

146,983,600

HSI-CXV

0.11

-0.035

132,448,600

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,111,300

MYEG

0.975

-0.045

92,705,800

YNHPROP

0.495

-0.11

91,583,300

AHB-WC

0.07

0.00

83,302,800

DNEX

0.44

-0.025

68,405,900

HSI-CV7

0.04

-0.015

55,123,600

SBH

0.345

+0.025

51,663,700

More active Stocks

THETA

1.71

+0.23

19,695,800

PENTA

5.09

+0.16

3,951,600

AIRPORT

9.74

+0.14

1,679,300

PTT

2.35

+0.12

2,964,200

UTDPLT

24.20

+0.12

83,300

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

IJM

3.06

+0.09

14,284,800

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.36

-0.32

641,800

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.16

-0.22

354,200

PCHEM

6.36

-0.16

1,607,200

HLFG

17.24

-0.16

45,000

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

ICON

0.92

-0.13

7,570,000

AMWAY

6.93

-0.13

35,900

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