[DOMINAN] QoQ Quarter Result on 30-Jun-2007 [#1]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Quarter Result
Revenue	80,889	84,742	84,315	66,784	64,118	62,417	70,376	9.71%
YoY %	-4.55%	0.51%	26.25%	4.16%	2.73%	-11.31%	-	-
Horiz. %	114.94%	120.41%	119.81%	94.90%	91.11%	88.69%	100.00%	-
PBT	4,199	4,641	4,215	3,869	3,970	4,850	4,656	-6.64%
YoY %	-9.52%	10.11%	8.94%	-2.54%	-18.14%	4.17%	-	-
Horiz. %	90.18%	99.68%	90.53%	83.10%	85.27%	104.17%	100.00%	-
Tax	-1,286	-1,382	-992	-728	-1,355	-1,033	-1,277	0.46%
YoY %	6.95%	-39.31%	-36.26%	46.27%	-31.17%	19.11%	-	-
Horiz. %	100.70%	108.22%	77.68%	57.01%	106.11%	80.89%	100.00%	-
NP	2,913	3,259	3,223	3,141	2,615	3,817	3,379	-9.41%
YoY %	-10.62%	1.12%	2.61%	20.11%	-31.49%	12.96%	-	-
Horiz. %	86.21%	96.45%	95.38%	92.96%	77.39%	112.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,854	3,199	3,125	3,073	2,583	3,669	3,284	-8.92%
YoY %	-10.78%	2.37%	1.69%	18.97%	-29.60%	11.72%	-	-
Horiz. %	86.91%	97.41%	95.16%	93.57%	78.65%	111.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.63%	29.78%	23.53%	18.82%	34.13%	21.30%	27.43%	-
YoY %	2.85%	26.56%	25.03%	-44.86%	60.23%	-22.35%	-	-
Horiz. %	111.67%	108.57%	85.78%	68.61%	124.43%	77.65%	100.00%	-
Total Cost	77,976	81,483	81,092	63,643	61,503	58,600	66,997	10.63%
YoY %	-4.30%	0.48%	27.42%	3.48%	4.95%	-12.53%	-	-
Horiz. %	116.39%	121.62%	121.04%	94.99%	91.80%	87.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,063	88,003	88,876	86,068	82,602	79,535	77,669	13.60%
YoY %	6.89%	-0.98%	3.26%	4.20%	3.86%	2.40%	-	-
Horiz. %	121.11%	113.31%	114.43%	110.81%	106.35%	102.40%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	1,863	1,838	1,860	-	1,821	2,413	1,811	1.90%
YoY %	1.36%	-1.18%	0.00%	-	-24.53%	33.24%	-	-
Horiz. %	102.87%	101.49%	102.71%	-	100.55%	133.24%	100.00%	-
Div Payout %	65.29%	57.47%	59.52%	-	70.53%	65.79%	55.15%	-
YoY %	13.61%	-3.44%	0.00%	-	7.20%	19.29%	-	-
Horiz. %	118.39%	104.21%	107.92%	-	127.89%	119.29%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	94,063	88,003	88,876	86,068	82,602	79,535	77,669	13.60%
YoY %	6.89%	-0.98%	3.26%	4.20%	3.86%	2.40%	-	-
Horiz. %	121.11%	113.31%	114.43%	110.81%	106.35%	102.40%	100.00%	-
NOSH	124,225	122,567	124,007	122,430	121,456	120,690	120,735	1.91%
YoY %	1.35%	-1.16%	1.29%	0.80%	0.63%	-0.04%	-	-
Horiz. %	102.89%	101.52%	102.71%	101.40%	100.60%	99.96%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	3.60%	3.85%	3.82%	4.70%	4.08%	6.12%	4.80%	-
YoY %	-6.49%	0.79%	-18.72%	15.20%	-33.33%	27.50%	-	-
Horiz. %	75.00%	80.21%	79.58%	97.92%	85.00%	127.50%	100.00%	-
ROE	3.03%	3.64%	3.52%	3.57%	3.13%	4.61%	4.23%	-
YoY %	-16.76%	3.41%	-1.40%	14.06%	-32.10%	8.98%	-	-
Horiz. %	71.63%	86.05%	83.22%	84.40%	74.00%	108.98%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	65.11	69.14	67.99	54.55	52.79	51.72	58.29	7.64%
YoY %	-5.83%	1.69%	24.64%	3.33%	2.07%	-11.27%	-	-
Horiz. %	111.70%	118.61%	116.64%	93.58%	90.56%	88.73%	100.00%	-
EPS	2.25	2.61	2.52	2.51	2.06	3.04	2.72	-11.86%
YoY %	-13.79%	3.57%	0.40%	21.84%	-32.24%	11.76%	-	-
Horiz. %	82.72%	95.96%	92.65%	92.28%	75.74%	111.76%	100.00%	-
DPS	1.50	1.50	1.50	0.00	1.50	2.00	1.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-25.00%	33.33%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	133.33%	100.00%	-
NAPS	0.7572	0.718	0.7167	0.703	0.6801	0.659	0.6433	11.46%
YoY %	5.46%	0.18%	1.95%	3.37%	3.20%	2.44%	-	-
Horiz. %	117.71%	111.61%	111.41%	109.28%	105.72%	102.44%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 122,430
RPS	48.95	51.28	51.03	40.42	38.80	37.77	42.59	9.71%
YoY %	-4.54%	0.49%	26.25%	4.18%	2.73%	-11.32%	-	-
Horiz. %	114.93%	120.40%	119.82%	94.90%	91.10%	88.68%	100.00%	-
EPS	1.73	1.94	1.89	1.86	1.56	2.22	1.99	-8.90%
YoY %	-10.82%	2.65%	1.61%	19.23%	-29.73%	11.56%	-	-
Horiz. %	86.93%	97.49%	94.97%	93.47%	78.39%	111.56%	100.00%	-
DPS	1.13	1.11	1.13	0.00	1.10	1.46	1.10	1.80%
YoY %	1.80%	-1.77%	0.00%	0.00%	-24.66%	32.73%	-	-
Horiz. %	102.73%	100.91%	102.73%	0.00%	100.00%	132.73%	100.00%	-
NAPS	0.5693	0.5326	0.5379	0.5209	0.4999	0.4813	0.47	13.61%
YoY %	6.89%	-0.99%	3.26%	4.20%	3.86%	2.40%	-	-
Horiz. %	121.13%	113.32%	114.45%	110.83%	106.36%	102.40%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	0.60	0.62	0.69	0.71	0.65	0.58	0.43	-
P/RPS	0.92	0.90	1.01	1.30	1.23	1.12	0.74	15.60%
YoY %	2.22%	-10.89%	-22.31%	5.69%	9.82%	51.35%	-	-
Horiz. %	124.32%	121.62%	136.49%	175.68%	166.22%	151.35%	100.00%	-
P/EPS	26.12	23.75	27.38	28.29	30.56	19.08	15.81	39.71%
YoY %	9.98%	-13.26%	-3.22%	-7.43%	60.17%	20.68%	-	-
Horiz. %	165.21%	150.22%	173.18%	178.94%	193.30%	120.68%	100.00%	-
EY	3.83	4.21	3.65	3.54	3.27	5.24	6.33	-28.44%
YoY %	-9.03%	15.34%	3.11%	8.26%	-37.60%	-17.22%	-	-
Horiz. %	60.51%	66.51%	57.66%	55.92%	51.66%	82.78%	100.00%	-
DY	2.50	2.42	2.17	0.00	2.31	3.45	3.49	-19.92%
YoY %	3.31%	11.52%	0.00%	0.00%	-33.04%	-1.15%	-	-
Horiz. %	71.63%	69.34%	62.18%	0.00%	66.19%	98.85%	100.00%	-
P/NAPS	0.79	0.86	0.96	1.01	0.96	0.88	0.67	11.59%
YoY %	-8.14%	-10.42%	-4.95%	5.21%	9.09%	31.34%	-	-
Horiz. %	117.91%	128.36%	143.28%	150.75%	143.28%	131.34%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/08	27/02/08	29/11/07	27/08/07	30/05/07	27/02/07	23/11/06	-
Price	0.54	0.57	0.61	0.73	0.71	0.72	0.49	-
P/RPS	0.83	0.82	0.90	1.34	1.34	1.39	0.84	-0.79%
YoY %	1.22%	-8.89%	-32.84%	0.00%	-3.60%	65.48%	-	-
Horiz. %	98.81%	97.62%	107.14%	159.52%	159.52%	165.48%	100.00%	-
P/EPS	23.50	21.84	24.21	29.08	33.39	23.68	18.01	19.38%
YoY %	7.60%	-9.79%	-16.75%	-12.91%	41.01%	31.48%	-	-
Horiz. %	130.48%	121.27%	134.43%	161.47%	185.40%	131.48%	100.00%	-
EY	4.25	4.58	4.13	3.44	3.00	4.22	5.55	-16.28%
YoY %	-7.21%	10.90%	20.06%	14.67%	-28.91%	-23.96%	-	-
Horiz. %	76.58%	82.52%	74.41%	61.98%	54.05%	76.04%	100.00%	-
DY	2.78	2.63	2.46	0.00	2.11	2.78	3.06	-6.19%
YoY %	5.70%	6.91%	0.00%	0.00%	-24.10%	-9.15%	-	-
Horiz. %	90.85%	85.95%	80.39%	0.00%	68.95%	90.85%	100.00%	-
P/NAPS	0.71	0.79	0.85	1.04	1.04	1.09	0.76	-4.43%
YoY %	-10.13%	-7.06%	-18.27%	0.00%	-4.59%	43.42%	-	-
Horiz. %	93.42%	103.95%	111.84%	136.84%	136.84%	143.42%	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