[DOMINAN] QoQ TTM Result on 30-Sep-2005 [#2]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	252,949	223,876	208,093	191,569	178,094	167,514	162,878	34.21%
YoY %	12.99%	7.58%	8.63%	7.57%	6.32%	2.85%	-	-
Horiz. %	155.30%	137.45%	127.76%	117.62%	109.34%	102.85%	100.00%	-
PBT	10,091	8,983	10,561	10,881	11,805	11,645	11,562	-8.69%
YoY %	12.33%	-14.94%	-2.94%	-7.83%	1.37%	0.72%	-	-
Horiz. %	87.28%	77.69%	91.34%	94.11%	102.10%	100.72%	100.00%	-
Tax	-1,758	-2,267	-2,168	-2,512	-2,392	-2,217	-2,462	-20.16%
YoY %	22.45%	-4.57%	13.69%	-5.02%	-7.89%	9.95%	-	-
Horiz. %	71.41%	92.08%	88.06%	102.03%	97.16%	90.05%	100.00%	-
NP	8,333	6,716	8,393	8,369	9,413	9,428	9,100	-5.71%
YoY %	24.08%	-19.98%	0.29%	-11.09%	-0.16%	3.60%	-	-
Horiz. %	91.57%	73.80%	92.23%	91.97%	103.44%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,650	6,585	8,290	8,283	9,377	9,428	9,100	-10.95%
YoY %	16.17%	-20.57%	0.08%	-11.67%	-0.54%	3.60%	-	-
Horiz. %	84.07%	72.36%	91.10%	91.02%	103.04%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.42%	25.24%	20.53%	23.09%	20.26%	19.04%	21.29%	-
YoY %	-30.98%	22.94%	-11.09%	13.97%	6.41%	-10.57%	-	-
Horiz. %	81.82%	118.55%	96.43%	108.45%	95.16%	89.43%	100.00%	-
Total Cost	244,616	217,160	199,700	183,200	168,681	158,086	153,778	36.38%
YoY %	12.64%	8.74%	9.01%	8.61%	6.70%	2.80%	-	-
Horiz. %	159.07%	141.22%	129.86%	119.13%	109.69%	102.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,604	72,315	69,460	73,409	71,860	69,056	67,085	9.27%
YoY %	5.93%	4.11%	-5.38%	2.16%	4.06%	2.94%	-	-
Horiz. %	114.19%	107.80%	103.54%	109.43%	107.12%	102.94%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	5,826	5,826	4,018	2,213	2,147	6,452	6,336	-5.45%
YoY %	0.00%	45.00%	81.56%	3.07%	-66.72%	1.83%	-	-
Horiz. %	91.95%	91.95%	63.42%	34.93%	33.89%	101.83%	100.00%	-
Div Payout %	76.16%	88.48%	48.48%	26.72%	22.90%	68.44%	69.64%	-
YoY %	-13.92%	82.51%	81.44%	16.68%	-66.54%	-1.72%	-	-
Horiz. %	109.36%	127.05%	69.62%	38.37%	32.88%	98.28%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	76,604	72,315	69,460	73,409	71,860	69,056	67,085	9.27%
YoY %	5.93%	4.11%	-5.38%	2.16%	4.06%	2.94%	-	-
Horiz. %	114.19%	107.80%	103.54%	109.43%	107.12%	102.94%	100.00%	-
NOSH	120,523	120,526	120,361	88,530	86,163	85,934	86,260	25.05%
YoY %	-0.00%	0.14%	35.96%	2.75%	0.27%	-0.38%	-	-
Horiz. %	139.72%	139.72%	139.53%	102.63%	99.89%	99.62%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	3.29%	3.00%	4.03%	4.37%	5.29%	5.63%	5.59%	-
YoY %	9.67%	-25.56%	-7.78%	-17.39%	-6.04%	0.72%	-	-
Horiz. %	58.86%	53.67%	72.09%	78.18%	94.63%	100.72%	100.00%	-
ROE	9.99%	9.11%	11.93%	11.28%	13.05%	13.65%	13.56%	-
YoY %	9.66%	-23.64%	5.76%	-13.56%	-4.40%	0.66%	-	-
Horiz. %	73.67%	67.18%	87.98%	83.19%	96.24%	100.66%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	209.88	185.75	172.89	216.39	206.69	194.93	188.82	7.32%
YoY %	12.99%	7.44%	-20.10%	4.69%	6.03%	3.24%	-	-
Horiz. %	111.15%	98.37%	91.56%	114.60%	109.46%	103.24%	100.00%	-
EPS	6.35	5.46	6.89	9.36	10.88	10.97	10.55	-28.77%
YoY %	16.30%	-20.75%	-26.39%	-13.97%	-0.82%	3.98%	-	-
Horiz. %	60.19%	51.75%	65.31%	88.72%	103.13%	103.98%	100.00%	-
DPS	4.83	4.83	3.34	2.50	2.50	7.50	7.35	-24.47%
YoY %	0.00%	44.61%	33.60%	0.00%	-66.67%	2.04%	-	-
Horiz. %	65.71%	65.71%	45.44%	34.01%	34.01%	102.04%	100.00%	-
NAPS	0.6356	0.60	0.5771	0.8292	0.834	0.8036	0.7777	-12.61%
YoY %	5.93%	3.97%	-30.40%	-0.58%	3.78%	3.33%	-	-
Horiz. %	81.73%	77.15%	74.21%	106.62%	107.24%	103.33%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 88,530
RPS	153.08	135.49	125.93	115.93	107.78	101.38	98.57	34.21%
YoY %	12.98%	7.59%	8.63%	7.56%	6.31%	2.85%	-	-
Horiz. %	155.30%	137.46%	127.76%	117.61%	109.34%	102.85%	100.00%	-
EPS	4.63	3.99	5.02	5.01	5.67	5.71	5.51	-10.98%
YoY %	16.04%	-20.52%	0.20%	-11.64%	-0.70%	3.63%	-	-
Horiz. %	84.03%	72.41%	91.11%	90.93%	102.90%	103.63%	100.00%	-
DPS	3.53	3.53	2.43	1.34	1.30	3.90	3.83	-5.30%
YoY %	0.00%	45.27%	81.34%	3.08%	-66.67%	1.83%	-	-
Horiz. %	92.17%	92.17%	63.45%	34.99%	33.94%	101.83%	100.00%	-
NAPS	0.4636	0.4376	0.4204	0.4443	0.4349	0.4179	0.406	9.27%
YoY %	5.94%	4.09%	-5.38%	2.16%	4.07%	2.93%	-	-
Horiz. %	114.19%	107.78%	103.55%	109.43%	107.12%	102.93%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	0.44	0.45	0.54	0.56	0.65	0.72	0.80	-
P/RPS	0.21	0.24	0.31	0.26	0.31	0.37	0.42	-37.08%
YoY %	-12.50%	-22.58%	19.23%	-16.13%	-16.22%	-11.90%	-	-
Horiz. %	50.00%	57.14%	73.81%	61.90%	73.81%	88.10%	100.00%	-
P/EPS	6.93	8.24	7.84	5.99	5.97	6.56	7.58	-5.81%
YoY %	-15.90%	5.10%	30.88%	0.34%	-8.99%	-13.46%	-	-
Horiz. %	91.42%	108.71%	103.43%	79.02%	78.76%	86.54%	100.00%	-
EY	14.43	12.14	12.75	16.71	16.74	15.24	13.19	6.19%
YoY %	18.86%	-4.78%	-23.70%	-0.18%	9.84%	15.54%	-	-
Horiz. %	109.40%	92.04%	96.66%	126.69%	126.91%	115.54%	100.00%	-
DY	10.99	10.74	6.18	4.46	3.85	10.42	9.18	12.78%
YoY %	2.33%	73.79%	38.57%	15.84%	-63.05%	13.51%	-	-
Horiz. %	119.72%	116.99%	67.32%	48.58%	41.94%	113.51%	100.00%	-
P/NAPS	0.69	0.75	0.94	0.68	0.78	0.90	1.03	-23.49%
YoY %	-8.00%	-20.21%	38.24%	-12.82%	-13.33%	-12.62%	-	-
Horiz. %	66.99%	72.82%	91.26%	66.02%	75.73%	87.38%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	12/09/06	31/05/06	27/02/06	29/11/05	26/08/05	27/05/05	25/02/05	-
Price	0.42	0.47	0.58	0.47	0.80	0.67	0.82	-
P/RPS	0.20	0.25	0.34	0.22	0.39	0.34	0.43	-40.05%
YoY %	-20.00%	-26.47%	54.55%	-43.59%	14.71%	-20.93%	-	-
Horiz. %	46.51%	58.14%	79.07%	51.16%	90.70%	79.07%	100.00%	-
P/EPS	6.62	8.60	8.42	5.02	7.35	6.11	7.77	-10.15%
YoY %	-23.02%	2.14%	67.73%	-31.70%	20.29%	-21.36%	-	-
Horiz. %	85.20%	110.68%	108.37%	64.61%	94.59%	78.64%	100.00%	-
EY	15.11	11.62	11.88	19.91	13.60	16.37	12.87	11.32%
YoY %	30.03%	-2.19%	-40.33%	46.40%	-16.92%	27.20%	-	-
Horiz. %	117.40%	90.29%	92.31%	154.70%	105.67%	127.20%	100.00%	-
DY	11.51	10.29	5.76	5.32	3.13	11.19	8.96	18.22%
YoY %	11.86%	78.65%	8.27%	69.97%	-72.03%	24.89%	-	-
Horiz. %	128.46%	114.84%	64.29%	59.38%	34.93%	124.89%	100.00%	-
P/NAPS	0.66	0.78	1.01	0.57	0.96	0.83	1.05	-26.68%
YoY %	-15.38%	-22.77%	77.19%	-40.62%	15.66%	-20.95%	-	-
Horiz. %	62.86%	74.29%	96.19%	54.29%	91.43%	79.05%	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