[DOMINAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	168,723	85,107	309,771	231,596	151,190	76,532	308,912	-33.15%
YoY %	98.25%	-72.53%	33.75%	53.18%	97.55%	-75.23%	-	-
Horiz. %	54.62%	27.55%	100.28%	74.97%	48.94%	24.77%	100.00%	-
PBT	9,646	5,628	19,076	13,992	10,017	5,400	16,149	-29.05%
YoY %	71.39%	-70.50%	36.34%	39.68%	85.50%	-66.56%	-	-
Horiz. %	59.73%	34.85%	118.12%	86.64%	62.03%	33.44%	100.00%	-
Tax	-2,391	-1,343	-4,789	-3,539	-2,512	-1,208	-4,371	-33.08%
YoY %	-78.03%	71.96%	-35.32%	-40.88%	-107.95%	72.36%	-	-
Horiz. %	54.70%	30.73%	109.56%	80.97%	57.47%	27.64%	100.00%	-
NP	7,255	4,285	14,287	10,453	7,505	4,192	11,778	-27.58%
YoY %	69.31%	-70.01%	36.68%	39.28%	79.03%	-64.41%	-	-
Horiz. %	61.60%	36.38%	121.30%	88.75%	63.72%	35.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,179	4,248	14,043	10,254	7,337	4,115	11,638	-27.51%
YoY %	69.00%	-69.75%	36.95%	39.76%	78.30%	-64.64%	-	-
Horiz. %	61.69%	36.50%	120.67%	88.11%	63.04%	35.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	23.86%	25.10%	25.29%	25.08%	22.37%	27.07%	-
YoY %	3.90%	-4.94%	-0.75%	0.84%	12.11%	-17.36%	-	-
Horiz. %	91.58%	88.14%	92.72%	93.42%	92.65%	82.64%	100.00%	-
Total Cost	161,468	80,822	295,484	221,143	143,685	72,340	297,134	-33.38%
YoY %	99.78%	-72.65%	33.62%	53.91%	98.62%	-75.65%	-	-
Horiz. %	54.34%	27.20%	99.44%	74.43%	48.36%	24.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,178	126,446	127,781	111,281	109,323	108,626	111,338	8.69%
YoY %	-0.21%	-1.04%	14.83%	1.79%	0.64%	-2.44%	-	-
Horiz. %	113.33%	113.57%	114.77%	99.95%	98.19%	97.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	2,484	1,242	4,962	3,719	2,478	1,239	1,860	21.25%
YoY %	100.00%	-74.97%	33.42%	50.08%	100.00%	-33.39%	-	-
Horiz. %	133.55%	66.77%	266.77%	199.95%	133.23%	66.61%	100.00%	-
Div Payout %	34.60%	29.24%	35.34%	36.28%	33.78%	30.12%	15.99%	-
YoY %	18.33%	-17.26%	-2.59%	7.40%	12.15%	88.37%	-	-
Horiz. %	216.39%	182.86%	221.01%	226.89%	211.26%	188.37%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	126,178	126,446	127,781	111,281	109,323	108,626	111,338	8.69%
YoY %	-0.21%	-1.04%	14.83%	1.79%	0.64%	-2.44%	-	-
Horiz. %	113.33%	113.57%	114.77%	99.95%	98.19%	97.56%	100.00%	-
NOSH	124,204	124,210	124,059	123,990	123,935	123,945	124,053	0.08%
YoY %	-0.00%	0.12%	0.06%	0.04%	-0.01%	-0.09%	-	-
Horiz. %	100.12%	100.13%	100.00%	99.95%	99.90%	99.91%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	4.30%	5.03%	4.61%	4.51%	4.96%	5.48%	3.81%	-
YoY %	-14.51%	9.11%	2.22%	-9.07%	-9.49%	43.83%	-	-
Horiz. %	112.86%	132.02%	121.00%	118.37%	130.18%	143.83%	100.00%	-
ROE	5.69%	3.36%	10.99%	9.21%	6.71%	3.79%	10.45%	-
YoY %	69.35%	-69.43%	19.33%	37.26%	77.04%	-63.73%	-	-
Horiz. %	54.45%	32.15%	105.17%	88.13%	64.21%	36.27%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	135.84	68.52	249.70	186.79	121.99	61.75	249.01	-33.21%
YoY %	98.25%	-72.56%	33.68%	53.12%	97.55%	-75.20%	-	-
Horiz. %	54.55%	27.52%	100.28%	75.01%	48.99%	24.80%	100.00%	-
EPS	5.78	3.42	11.32	8.27	5.92	3.32	9.39	-27.61%
YoY %	69.01%	-69.79%	36.88%	39.70%	78.31%	-64.64%	-	-
Horiz. %	61.55%	36.42%	120.55%	88.07%	63.05%	35.36%	100.00%	-
DPS	2.00	1.00	4.00	3.00	2.00	1.00	1.50	21.12%
YoY %	100.00%	-75.00%	33.33%	50.00%	100.00%	-33.33%	-	-
Horiz. %	133.33%	66.67%	266.67%	200.00%	133.33%	66.67%	100.00%	-
NAPS	1.0159	1.018	1.03	0.8975	0.8821	0.8764	0.8975	8.60%
YoY %	-0.21%	-1.17%	14.76%	1.75%	0.65%	-2.35%	-	-
Horiz. %	113.19%	113.43%	114.76%	100.00%	98.28%	97.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 124,127
RPS	102.11	51.51	187.47	140.16	91.50	46.32	186.95	-33.15%
YoY %	98.23%	-72.52%	33.75%	53.18%	97.54%	-75.22%	-	-
Horiz. %	54.62%	27.55%	100.28%	74.97%	48.94%	24.78%	100.00%	-
EPS	4.34	2.57	8.50	6.21	4.44	2.49	7.04	-27.54%
YoY %	68.87%	-69.76%	36.88%	39.86%	78.31%	-64.63%	-	-
Horiz. %	61.65%	36.51%	120.74%	88.21%	63.07%	35.37%	100.00%	-
DPS	1.50	0.75	3.00	2.25	1.50	0.75	1.13	20.76%
YoY %	100.00%	-75.00%	33.33%	50.00%	100.00%	-33.63%	-	-
Horiz. %	132.74%	66.37%	265.49%	199.12%	132.74%	66.37%	100.00%	-
NAPS	0.7636	0.7652	0.7733	0.6735	0.6616	0.6574	0.6738	8.69%
YoY %	-0.21%	-1.05%	14.82%	1.80%	0.64%	-2.43%	-	-
Horiz. %	113.33%	113.56%	114.77%	99.96%	98.19%	97.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.64	0.64	0.64	0.51	0.53	0.46	0.36	-
P/RPS	0.47	0.93	0.26	0.27	0.43	0.74	0.14	124.04%
YoY %	-49.46%	257.69%	-3.70%	-37.21%	-41.89%	428.57%	-	-
Horiz. %	335.71%	664.29%	185.71%	192.86%	307.14%	528.57%	100.00%	-
P/EPS	11.07	18.71	5.65	6.17	8.95	13.86	3.84	102.42%
YoY %	-40.83%	231.15%	-8.43%	-31.06%	-35.43%	260.94%	-	-
Horiz. %	288.28%	487.24%	147.14%	160.68%	233.07%	360.94%	100.00%	-
EY	9.03	5.34	17.69	16.22	11.17	7.22	26.06	-50.63%
YoY %	69.10%	-69.81%	9.06%	45.21%	54.71%	-72.29%	-	-
Horiz. %	34.65%	20.49%	67.88%	62.24%	42.86%	27.71%	100.00%	-
DY	3.13	1.56	6.25	5.88	3.77	2.17	4.17	-17.39%
YoY %	100.64%	-75.04%	6.29%	55.97%	73.73%	-47.96%	-	-
Horiz. %	75.06%	37.41%	149.88%	141.01%	90.41%	52.04%	100.00%	-
P/NAPS	0.63	0.63	0.62	0.57	0.60	0.52	0.40	35.33%
YoY %	0.00%	1.61%	8.77%	-5.00%	15.38%	30.00%	-	-
Horiz. %	157.50%	157.50%	155.00%	142.50%	150.00%	130.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	27/08/10	27/05/10	25/02/10	26/11/09	26/08/09	28/05/09	-
Price	0.75	0.62	0.59	0.68	0.54	0.51	0.35	-
P/RPS	0.55	0.90	0.24	0.36	0.44	0.83	0.14	148.76%
YoY %	-38.89%	275.00%	-33.33%	-18.18%	-46.99%	492.86%	-	-
Horiz. %	392.86%	642.86%	171.43%	257.14%	314.29%	592.86%	100.00%	-
P/EPS	12.98	18.13	5.21	8.22	9.12	15.36	3.73	129.46%
YoY %	-28.41%	247.98%	-36.62%	-9.87%	-40.62%	311.80%	-	-
Horiz. %	347.99%	486.06%	139.68%	220.38%	244.50%	411.80%	100.00%	-
EY	7.71	5.52	19.19	12.16	10.96	6.51	26.80	-56.38%
YoY %	39.67%	-71.24%	57.81%	10.95%	68.36%	-75.71%	-	-
Horiz. %	28.77%	20.60%	71.60%	45.37%	40.90%	24.29%	100.00%	-
DY	2.67	1.61	6.78	4.41	3.70	1.96	4.29	-27.08%
YoY %	65.84%	-76.25%	53.74%	19.19%	88.78%	-54.31%	-	-
Horiz. %	62.24%	37.53%	158.04%	102.80%	86.25%	45.69%	100.00%	-
P/NAPS	0.74	0.61	0.57	0.76	0.61	0.58	0.39	53.20%
YoY %	21.31%	7.02%	-25.00%	24.59%	5.17%	48.72%	-	-
Horiz. %	189.74%	156.41%	146.15%	194.87%	156.41%	148.72%	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