[DOMINAN] QoQ TTM Result on 30-Sep-2009 [#2]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	318,346	309,771	291,387	279,287	291,694	308,912	330,010	-2.37%
YoY %	2.77%	6.31%	4.33%	-4.25%	-5.57%	-6.39%	-	-
Horiz. %	96.47%	93.87%	88.30%	84.63%	88.39%	93.61%	100.00%	-
PBT	19,304	19,076	17,616	16,465	16,170	16,149	16,724	10.06%
YoY %	1.20%	8.29%	6.99%	1.82%	0.13%	-3.44%	-	-
Horiz. %	115.43%	114.06%	105.33%	98.45%	96.69%	96.56%	100.00%	-
Tax	-4,924	-4,789	-4,947	-4,717	-4,411	-4,371	-4,249	10.35%
YoY %	-2.82%	3.19%	-4.88%	-6.94%	-0.92%	-2.87%	-	-
Horiz. %	115.89%	112.71%	116.43%	111.01%	103.81%	102.87%	100.00%	-
NP	14,380	14,287	12,669	11,748	11,759	11,778	12,475	9.96%
YoY %	0.65%	12.77%	7.84%	-0.09%	-0.16%	-5.59%	-	-
Horiz. %	115.27%	114.53%	101.56%	94.17%	94.26%	94.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,176	14,043	12,518	11,563	11,620	11,638	12,228	10.38%
YoY %	0.95%	12.18%	8.26%	-0.49%	-0.15%	-4.82%	-	-
Horiz. %	115.93%	114.84%	102.37%	94.56%	95.03%	95.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	25.10%	28.08%	28.65%	27.28%	27.07%	25.41%	-
YoY %	1.63%	-10.61%	-1.99%	5.02%	0.78%	6.53%	-	-
Horiz. %	100.39%	98.78%	110.51%	112.75%	107.36%	106.53%	100.00%	-
Total Cost	303,966	295,484	278,718	267,539	279,935	297,134	317,535	-2.87%
YoY %	2.87%	6.02%	4.18%	-4.43%	-5.79%	-6.42%	-	-
Horiz. %	95.73%	93.06%	87.78%	84.25%	88.16%	93.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,446	127,963	111,404	109,734	108,626	111,568	100,546	16.55%
YoY %	-1.19%	14.86%	1.52%	1.02%	-2.64%	10.96%	-	-
Horiz. %	125.76%	127.27%	110.80%	109.14%	108.04%	110.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	4,969	4,967	5,589	4,348	3,104	1,864	1,863	92.67%
YoY %	0.04%	-11.13%	28.54%	40.08%	66.52%	0.05%	-	-
Horiz. %	266.72%	266.61%	300.00%	233.39%	166.61%	100.05%	100.00%	-
Div Payout %	35.06%	35.37%	44.65%	37.60%	26.71%	16.02%	15.24%	-
YoY %	-0.88%	-20.78%	18.75%	40.77%	66.73%	5.12%	-	-
Horiz. %	230.05%	232.09%	292.98%	246.72%	175.26%	105.12%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	126,446	127,963	111,404	109,734	108,626	111,568	100,546	16.55%
YoY %	-1.19%	14.86%	1.52%	1.02%	-2.64%	10.96%	-	-
Horiz. %	125.76%	127.27%	110.80%	109.14%	108.04%	110.96%	100.00%	-
NOSH	124,210	124,236	124,127	124,401	123,945	124,310	124,177	0.01%
YoY %	-0.02%	0.09%	-0.22%	0.37%	-0.29%	0.11%	-	-
Horiz. %	100.03%	100.05%	99.96%	100.18%	99.81%	100.11%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	4.52%	4.61%	4.35%	4.21%	4.03%	3.81%	3.78%	-
YoY %	-1.95%	5.98%	3.33%	4.47%	5.77%	0.79%	-	-
Horiz. %	119.58%	121.96%	115.08%	111.38%	106.61%	100.79%	100.00%	-
ROE	11.21%	10.97%	11.24%	10.54%	10.70%	10.43%	12.16%	-
YoY %	2.19%	-2.40%	6.64%	-1.50%	2.59%	-14.23%	-	-
Horiz. %	92.19%	90.21%	92.43%	86.68%	87.99%	85.77%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	256.30	249.34	234.75	224.50	235.34	248.50	265.76	-2.39%
YoY %	2.79%	6.22%	4.57%	-4.61%	-5.30%	-6.49%	-	-
Horiz. %	96.44%	93.82%	88.33%	84.47%	88.55%	93.51%	100.00%	-
EPS	11.41	11.30	10.08	9.29	9.38	9.36	9.85	10.32%
YoY %	0.97%	12.10%	8.50%	-0.96%	0.21%	-4.97%	-	-
Horiz. %	115.84%	114.72%	102.34%	94.31%	95.23%	95.03%	100.00%	-
DPS	4.00	4.00	4.50	3.50	2.50	1.50	1.50	92.64%
YoY %	0.00%	-11.11%	28.57%	40.00%	66.67%	0.00%	-	-
Horiz. %	266.67%	266.67%	300.00%	233.33%	166.67%	100.00%	100.00%	-
NAPS	1.018	1.03	0.8975	0.8821	0.8764	0.8975	0.8097	16.53%
YoY %	-1.17%	14.76%	1.75%	0.65%	-2.35%	10.84%	-	-
Horiz. %	125.73%	127.21%	110.84%	108.94%	108.24%	110.84%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 124,401
RPS	192.66	187.47	176.34	169.02	176.53	186.95	199.72	-2.37%
YoY %	2.77%	6.31%	4.33%	-4.25%	-5.57%	-6.39%	-	-
Horiz. %	96.47%	93.87%	88.29%	84.63%	88.39%	93.61%	100.00%	-
EPS	8.58	8.50	7.58	7.00	7.03	7.04	7.40	10.39%
YoY %	0.94%	12.14%	8.29%	-0.43%	-0.14%	-4.86%	-	-
Horiz. %	115.95%	114.86%	102.43%	94.59%	95.00%	95.14%	100.00%	-
DPS	3.01	3.01	3.38	2.63	1.88	1.13	1.13	92.50%
YoY %	0.00%	-10.95%	28.52%	39.89%	66.37%	0.00%	-	-
Horiz. %	266.37%	266.37%	299.12%	232.74%	166.37%	100.00%	100.00%	-
NAPS	0.7652	0.7744	0.6742	0.6641	0.6574	0.6752	0.6085	16.55%
YoY %	-1.19%	14.86%	1.52%	1.02%	-2.64%	10.96%	-	-
Horiz. %	125.75%	127.26%	110.80%	109.14%	108.04%	110.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.64	0.64	0.51	0.53	0.46	0.36	0.56	-
P/RPS	0.25	0.26	0.22	0.24	0.20	0.14	0.21	12.36%
YoY %	-3.85%	18.18%	-8.33%	20.00%	42.86%	-33.33%	-	-
Horiz. %	119.05%	123.81%	104.76%	114.29%	95.24%	66.67%	100.00%	-
P/EPS	5.61	5.66	5.06	5.70	4.91	3.85	5.69	-0.94%
YoY %	-0.88%	11.86%	-11.23%	16.09%	27.53%	-32.34%	-	-
Horiz. %	98.59%	99.47%	88.93%	100.18%	86.29%	67.66%	100.00%	-
EY	17.83	17.66	19.77	17.54	20.38	26.01	17.58	0.94%
YoY %	0.96%	-10.67%	12.71%	-13.94%	-21.65%	47.95%	-	-
Horiz. %	101.42%	100.46%	112.46%	99.77%	115.93%	147.95%	100.00%	-
DY	6.25	6.25	8.82	6.60	5.43	4.17	2.68	76.13%
YoY %	0.00%	-29.14%	33.64%	21.55%	30.22%	55.60%	-	-
Horiz. %	233.21%	233.21%	329.10%	246.27%	202.61%	155.60%	100.00%	-
P/NAPS	0.63	0.62	0.57	0.60	0.52	0.40	0.69	-5.90%
YoY %	1.61%	8.77%	-5.00%	15.38%	30.00%	-42.03%	-	-
Horiz. %	91.30%	89.86%	82.61%	86.96%	75.36%	57.97%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	27/05/10	25/02/10	26/11/09	26/08/09	28/05/09	26/02/09	-
Price	0.62	0.59	0.68	0.54	0.51	0.35	0.58	-
P/RPS	0.24	0.24	0.29	0.24	0.22	0.14	0.22	5.98%
YoY %	0.00%	-17.24%	20.83%	9.09%	57.14%	-36.36%	-	-
Horiz. %	109.09%	109.09%	131.82%	109.09%	100.00%	63.64%	100.00%	-
P/EPS	5.43	5.22	6.74	5.81	5.44	3.74	5.89	-5.29%
YoY %	4.02%	-22.55%	16.01%	6.80%	45.45%	-36.50%	-	-
Horiz. %	92.19%	88.62%	114.43%	98.64%	92.36%	63.50%	100.00%	-
EY	18.41	19.16	14.83	17.21	18.38	26.75	16.98	5.55%
YoY %	-3.91%	29.20%	-13.83%	-6.37%	-31.29%	57.54%	-	-
Horiz. %	108.42%	112.84%	87.34%	101.35%	108.24%	157.54%	100.00%	-
DY	6.45	6.78	6.62	6.48	4.90	4.29	2.59	84.03%
YoY %	-4.87%	2.42%	2.16%	32.24%	14.22%	65.64%	-	-
Horiz. %	249.03%	261.78%	255.60%	250.19%	189.19%	165.64%	100.00%	-
P/NAPS	0.61	0.57	0.76	0.61	0.58	0.39	0.72	-10.49%
YoY %	7.02%	-25.00%	24.59%	5.17%	48.72%	-45.83%	-	-
Horiz. %	84.72%	79.17%	105.56%	84.72%	80.56%	54.17%	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

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

739

HLIND

HONG LEONG INDUSTRIES BHD

713

MPI

MALAYSIAN PACIFIC INDUSTRIES

701

PTRANS

PERAK TRANSIT BERHAD

697

MYEG

MY E.G. SERVICES BHD

528

YTLPOWR

YTL POWER INTERNATIONAL BHD

527

THETA

THETA EDGE BERHAD

492

GENTING

GENTING BHD

479

PBBANK

PUBLIC BANK BHD

433

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

-0.005

27,223,300

BSLCORP-OR

0.005

0.00

12,469,600

SBH

0.325

-0.015

8,672,000

ICONIC-OR

0.005

0.00

6,870,400

SALCON-WB

0.10

0.00

6,836,000

SALCON

0.415

+0.015

5,266,200

TWL

0.025

0.00

4,716,600

More active Stocks

NESTLE

122.00

+0.50

100

CARLSBG

18.80

+0.10

1,100

CRESNDO

3.79

+0.09

212,600

CDB

3.54

+0.07

120,200

AJI

15.30

+0.06

8,400

KMLOONG

2.17

+0.05

25,300

CHINHIN

3.45

+0.04

43,400

PMETAL

5.80

+0.04

100

MYEG

1.00

+0.03

3,405,600

GREATEC

5.15

+0.03

78,500

More gainer Stocks

TENAGA

13.66

-0.28

773,400

KUAISHO-C17

0.08

-0.12

58,800

HLFG

17.18

-0.12

100

NOTION

1.98

-0.09

933,600

MBMR

5.25

-0.09

600

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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