[DOMINAN] QoQ TTM 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
TTM Result
Revenue	327,304	318,346	309,771	291,387	279,287	291,694	308,912	3.92%
YoY %	2.81%	2.77%	6.31%	4.33%	-4.25%	-5.57%	-	-
Horiz. %	105.95%	103.05%	100.28%	94.33%	90.41%	94.43%	100.00%	-
PBT	18,705	19,304	19,076	17,616	16,465	16,170	16,149	10.28%
YoY %	-3.10%	1.20%	8.29%	6.99%	1.82%	0.13%	-	-
Horiz. %	115.83%	119.54%	118.12%	109.08%	101.96%	100.13%	100.00%	-
Tax	-4,668	-4,924	-4,789	-4,947	-4,717	-4,411	-4,371	4.47%
YoY %	5.20%	-2.82%	3.19%	-4.88%	-6.94%	-0.92%	-	-
Horiz. %	106.79%	112.65%	109.56%	113.18%	107.92%	100.92%	100.00%	-
NP	14,037	14,380	14,287	12,669	11,748	11,759	11,778	12.39%
YoY %	-2.39%	0.65%	12.77%	7.84%	-0.09%	-0.16%	-	-
Horiz. %	119.18%	122.09%	121.30%	107.56%	99.75%	99.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,885	14,176	14,043	12,518	11,563	11,620	11,638	12.47%
YoY %	-2.05%	0.95%	12.18%	8.26%	-0.49%	-0.15%	-	-
Horiz. %	119.31%	121.81%	120.67%	107.56%	99.36%	99.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.96%	25.51%	25.10%	28.08%	28.65%	27.28%	27.07%	-
YoY %	-2.16%	1.63%	-10.61%	-1.99%	5.02%	0.78%	-	-
Horiz. %	92.21%	94.24%	92.72%	103.73%	105.84%	100.78%	100.00%	-
Total Cost	313,267	303,966	295,484	278,718	267,539	279,935	297,134	3.58%
YoY %	3.06%	2.87%	6.02%	4.18%	-4.43%	-5.79%	-	-
Horiz. %	105.43%	102.30%	99.44%	93.80%	90.04%	94.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,169	126,446	127,963	111,404	109,734	108,626	111,568	8.53%
YoY %	-0.22%	-1.19%	14.86%	1.52%	1.02%	-2.64%	-	-
Horiz. %	113.09%	113.34%	114.70%	99.85%	98.36%	97.36%	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	4,967	4,969	4,967	5,589	4,348	3,104	1,864	92.09%
YoY %	-0.04%	0.04%	-11.13%	28.54%	40.08%	66.52%	-	-
Horiz. %	266.47%	266.58%	266.47%	299.84%	233.26%	166.52%	100.00%	-
Div Payout %	35.78%	35.06%	35.37%	44.65%	37.60%	26.71%	16.02%	-
YoY %	2.05%	-0.88%	-20.78%	18.75%	40.77%	66.73%	-	-
Horiz. %	223.35%	218.85%	220.79%	278.71%	234.71%	166.73%	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	126,169	126,446	127,963	111,404	109,734	108,626	111,568	8.53%
YoY %	-0.22%	-1.19%	14.86%	1.52%	1.02%	-2.64%	-	-
Horiz. %	113.09%	113.34%	114.70%	99.85%	98.36%	97.36%	100.00%	-
NOSH	124,194	124,210	124,236	124,127	124,401	123,945	124,310	-0.06%
YoY %	-0.01%	-0.02%	0.09%	-0.22%	0.37%	-0.29%	-	-
Horiz. %	99.91%	99.92%	99.94%	99.85%	100.07%	99.71%	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	4.29%	4.52%	4.61%	4.35%	4.21%	4.03%	3.81%	-
YoY %	-5.09%	-1.95%	5.98%	3.33%	4.47%	5.77%	-	-
Horiz. %	112.60%	118.64%	121.00%	114.17%	110.50%	105.77%	100.00%	-
ROE	11.01%	11.21%	10.97%	11.24%	10.54%	10.70%	10.43%	-
YoY %	-1.78%	2.19%	-2.40%	6.64%	-1.50%	2.59%	-	-
Horiz. %	105.56%	107.48%	105.18%	107.77%	101.05%	102.59%	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	263.54	256.30	249.34	234.75	224.50	235.34	248.50	3.99%
YoY %	2.82%	2.79%	6.22%	4.57%	-4.61%	-5.30%	-	-
Horiz. %	106.05%	103.14%	100.34%	94.47%	90.34%	94.70%	100.00%	-
EPS	11.18	11.41	11.30	10.08	9.29	9.38	9.36	12.56%
YoY %	-2.02%	0.97%	12.10%	8.50%	-0.96%	0.21%	-	-
Horiz. %	119.44%	121.90%	120.73%	107.69%	99.25%	100.21%	100.00%	-
DPS	4.00	4.00	4.00	4.50	3.50	2.50	1.50	92.18%
YoY %	0.00%	0.00%	-11.11%	28.57%	40.00%	66.67%	-	-
Horiz. %	266.67%	266.67%	266.67%	300.00%	233.33%	166.67%	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	198.08	192.66	187.47	176.34	169.02	176.53	186.95	3.92%
YoY %	2.81%	2.77%	6.31%	4.33%	-4.25%	-5.57%	-	-
Horiz. %	105.95%	103.05%	100.28%	94.32%	90.41%	94.43%	100.00%	-
EPS	8.40	8.58	8.50	7.58	7.00	7.03	7.04	12.48%
YoY %	-2.10%	0.94%	12.14%	8.29%	-0.43%	-0.14%	-	-
Horiz. %	119.32%	121.88%	120.74%	107.67%	99.43%	99.86%	100.00%	-
DPS	3.01	3.01	3.01	3.38	2.63	1.88	1.13	92.04%
YoY %	0.00%	0.00%	-10.95%	28.52%	39.89%	66.37%	-	-
Horiz. %	266.37%	266.37%	266.37%	299.12%	232.74%	166.37%	100.00%	-
NAPS	0.7636	0.7652	0.7744	0.6742	0.6641	0.6574	0.6752	8.54%
YoY %	-0.21%	-1.19%	14.86%	1.52%	1.02%	-2.64%	-	-
Horiz. %	113.09%	113.33%	114.69%	99.85%	98.36%	97.36%	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	0.24	0.25	0.26	0.22	0.24	0.20	0.14	43.19%
YoY %	-4.00%	-3.85%	18.18%	-8.33%	20.00%	42.86%	-	-
Horiz. %	171.43%	178.57%	185.71%	157.14%	171.43%	142.86%	100.00%	-
P/EPS	5.72	5.61	5.66	5.06	5.70	4.91	3.85	30.17%
YoY %	1.96%	-0.88%	11.86%	-11.23%	16.09%	27.53%	-	-
Horiz. %	148.57%	145.71%	147.01%	131.43%	148.05%	127.53%	100.00%	-
EY	17.47	17.83	17.66	19.77	17.54	20.38	26.01	-23.28%
YoY %	-2.02%	0.96%	-10.67%	12.71%	-13.94%	-21.65%	-	-
Horiz. %	67.17%	68.55%	67.90%	76.01%	67.44%	78.35%	100.00%	-
DY	6.25	6.25	6.25	8.82	6.60	5.43	4.17	30.93%
YoY %	0.00%	0.00%	-29.14%	33.64%	21.55%	30.22%	-	-
Horiz. %	149.88%	149.88%	149.88%	211.51%	158.27%	130.22%	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	0.28	0.24	0.24	0.29	0.24	0.22	0.14	58.67%
YoY %	16.67%	0.00%	-17.24%	20.83%	9.09%	57.14%	-	-
Horiz. %	200.00%	171.43%	171.43%	207.14%	171.43%	157.14%	100.00%	-
P/EPS	6.71	5.43	5.22	6.74	5.81	5.44	3.74	47.59%
YoY %	23.57%	4.02%	-22.55%	16.01%	6.80%	45.45%	-	-
Horiz. %	179.41%	145.19%	139.57%	180.21%	155.35%	145.45%	100.00%	-
EY	14.91	18.41	19.16	14.83	17.21	18.38	26.75	-32.24%
YoY %	-19.01%	-3.91%	29.20%	-13.83%	-6.37%	-31.29%	-	-
Horiz. %	55.74%	68.82%	71.63%	55.44%	64.34%	68.71%	100.00%	-
DY	5.33	6.45	6.78	6.62	6.48	4.90	4.29	15.55%
YoY %	-17.36%	-4.87%	2.42%	2.16%	32.24%	14.22%	-	-
Horiz. %	124.24%	150.35%	158.04%	154.31%	151.05%	114.22%	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