[DOMINAN] QoQ Cumulative 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
Cumulative Result
Revenue	151,190	76,532	308,912	249,121	180,815	93,750	316,740	-38.89%
YoY %	97.55%	-75.23%	24.00%	37.78%	92.87%	-70.40%	-	-
Horiz. %	47.73%	24.16%	97.53%	78.65%	57.09%	29.60%	100.00%	-
PBT	10,017	5,400	16,149	12,525	9,701	5,379	16,924	-29.48%
YoY %	85.50%	-66.56%	28.93%	29.11%	80.35%	-68.22%	-	-
Horiz. %	59.19%	31.91%	95.42%	74.01%	57.32%	31.78%	100.00%	-
Tax	-2,512	-1,208	-4,371	-2,963	-2,166	-1,168	-4,388	-31.03%
YoY %	-107.95%	72.36%	-47.52%	-36.80%	-85.45%	73.38%	-	-
Horiz. %	57.25%	27.53%	99.61%	67.53%	49.36%	26.62%	100.00%	-
NP	7,505	4,192	11,778	9,562	7,535	4,211	12,536	-28.94%
YoY %	79.03%	-64.41%	23.18%	26.90%	78.94%	-66.41%	-	-
Horiz. %	59.87%	33.44%	93.95%	76.28%	60.11%	33.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,337	4,115	11,638	9,374	7,412	4,133	12,251	-28.92%
YoY %	78.30%	-64.64%	24.15%	26.47%	79.34%	-66.26%	-	-
Horiz. %	59.89%	33.59%	95.00%	76.52%	60.50%	33.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	22.37%	27.07%	23.66%	22.33%	21.71%	25.93%	-
YoY %	12.11%	-17.36%	14.41%	5.96%	2.86%	-16.27%	-	-
Horiz. %	96.72%	86.27%	104.40%	91.25%	86.12%	83.73%	100.00%	-
Total Cost	143,685	72,340	297,134	239,559	173,280	89,539	304,204	-39.32%
YoY %	98.62%	-75.65%	24.03%	38.25%	93.52%	-70.57%	-	-
Horiz. %	47.23%	23.78%	97.68%	78.75%	56.96%	29.43%	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	2,478	1,239	1,860	1,859	1,859	-	3,702	-23.46%
YoY %	100.00%	-33.39%	0.05%	0.00%	0.00%	-	-	-
Horiz. %	66.94%	33.47%	50.24%	50.22%	50.22%	-	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	6.71%	3.79%	10.45%	9.34%	7.47%	4.22%	13.11%	-
YoY %	77.04%	-63.73%	11.88%	25.03%	77.01%	-67.81%	-	-
Horiz. %	51.18%	28.91%	79.71%	71.24%	56.98%	32.19%	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	121.99	61.75	249.01	200.91	145.88	75.54	256.63	-39.06%
YoY %	97.55%	-75.20%	23.94%	37.72%	93.12%	-70.56%	-	-
Horiz. %	47.54%	24.06%	97.03%	78.29%	56.84%	29.44%	100.00%	-
EPS	5.92	3.32	9.39	7.56	5.98	3.33	9.94	-29.19%
YoY %	78.31%	-64.64%	24.21%	26.42%	79.58%	-66.50%	-	-
Horiz. %	59.56%	33.40%	94.47%	76.06%	60.16%	33.50%	100.00%	-
DPS	2.00	1.00	1.50	1.50	1.50	0.00	3.00	-23.66%
YoY %	100.00%	-33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	33.33%	50.00%	50.00%	50.00%	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	91.50	46.32	186.95	150.76	109.43	56.74	191.68	-38.89%
YoY %	97.54%	-75.22%	24.01%	37.77%	92.86%	-70.40%	-	-
Horiz. %	47.74%	24.17%	97.53%	78.65%	57.09%	29.60%	100.00%	-
EPS	4.44	2.49	7.04	5.67	4.49	2.50	7.41	-28.90%
YoY %	78.31%	-64.63%	24.16%	26.28%	79.60%	-66.26%	-	-
Horiz. %	59.92%	33.60%	95.01%	76.52%	60.59%	33.74%	100.00%	-
DPS	1.50	0.75	1.13	1.13	1.13	0.00	2.24	-23.44%
YoY %	100.00%	-33.63%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.96%	33.48%	50.45%	50.45%	50.45%	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	0.43	0.74	0.14	0.28	0.36	0.77	0.23	51.70%
YoY %	-41.89%	428.57%	-50.00%	-22.22%	-53.25%	234.78%	-	-
Horiz. %	186.96%	321.74%	60.87%	121.74%	156.52%	334.78%	100.00%	-
P/EPS	8.95	13.86	3.84	7.41	8.70	17.42	6.04	29.94%
YoY %	-35.43%	260.94%	-48.18%	-14.83%	-50.06%	188.41%	-	-
Horiz. %	148.18%	229.47%	63.58%	122.68%	144.04%	288.41%	100.00%	-
EY	11.17	7.22	26.06	13.50	11.50	5.74	16.54	-23.00%
YoY %	54.71%	-72.29%	93.04%	17.39%	100.35%	-65.30%	-	-
Horiz. %	67.53%	43.65%	157.56%	81.62%	69.53%	34.70%	100.00%	-
DY	3.77	2.17	4.17	2.68	2.88	0.00	5.00	-17.14%
YoY %	73.73%	-47.96%	55.60%	-6.94%	0.00%	0.00%	-	-
Horiz. %	75.40%	43.40%	83.40%	53.60%	57.60%	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	0.44	0.83	0.14	0.29	0.40	0.75	0.21	63.66%
YoY %	-46.99%	492.86%	-51.72%	-27.50%	-46.67%	257.14%	-	-
Horiz. %	209.52%	395.24%	66.67%	138.10%	190.48%	357.14%	100.00%	-
P/EPS	9.12	15.36	3.73	7.67	9.87	17.12	5.44	41.07%
YoY %	-40.62%	311.80%	-51.37%	-22.29%	-42.35%	214.71%	-	-
Horiz. %	167.65%	282.35%	68.57%	140.99%	181.43%	314.71%	100.00%	-
EY	10.96	6.51	26.80	13.03	10.14	5.84	18.38	-29.13%
YoY %	68.36%	-75.71%	105.68%	28.50%	73.63%	-68.23%	-	-
Horiz. %	59.63%	35.42%	145.81%	70.89%	55.17%	31.77%	100.00%	-
DY	3.70	1.96	4.29	2.59	2.54	0.00	5.56	-23.75%
YoY %	88.78%	-54.31%	65.64%	1.97%	0.00%	0.00%	-	-
Horiz. %	66.55%	35.25%	77.16%	46.58%	45.68%	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