[DOMINAN] QoQ TTM Result on 31-Mar-2007 [#4]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	299,959	277,634	263,695	275,233	270,348	263,703	252,949	11.99%
YoY %	8.04%	5.29%	-4.19%	1.81%	2.52%	4.25%	-	-
Horiz. %	118.58%	109.76%	104.25%	108.81%	106.88%	104.25%	100.00%	-
PBT	16,695	16,904	17,345	17,981	15,700	12,417	10,091	39.75%
YoY %	-1.24%	-2.54%	-3.54%	14.53%	26.44%	23.05%	-	-
Horiz. %	165.44%	167.52%	171.89%	178.19%	155.58%	123.05%	100.00%	-
Tax	-4,457	-4,108	-4,393	-3,665	-3,055	-2,573	-1,758	85.61%
YoY %	-8.50%	6.49%	-19.86%	-19.97%	-18.73%	-46.36%	-	-
Horiz. %	253.53%	233.67%	249.89%	208.48%	173.78%	146.36%	100.00%	-
NP	12,238	12,796	12,952	14,316	12,645	9,844	8,333	29.11%
YoY %	-4.36%	-1.20%	-9.53%	13.21%	28.45%	18.13%	-	-
Horiz. %	146.86%	153.56%	155.43%	171.80%	151.75%	118.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,980	12,450	12,609	13,453	11,786	9,116	7,650	34.74%
YoY %	-3.78%	-1.26%	-6.27%	14.14%	29.29%	19.16%	-	-
Horiz. %	156.60%	162.75%	164.82%	175.86%	154.07%	119.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.70%	24.30%	25.33%	20.38%	19.46%	20.72%	17.42%	-
YoY %	9.88%	-4.07%	24.29%	4.73%	-6.08%	18.94%	-	-
Horiz. %	153.27%	139.49%	145.41%	116.99%	111.71%	118.94%	100.00%	-
Total Cost	287,721	264,838	250,743	260,917	257,703	253,859	244,616	11.39%
YoY %	8.64%	5.62%	-3.90%	1.25%	1.51%	3.78%	-	-
Horiz. %	117.62%	108.27%	102.50%	106.66%	105.35%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	88,003	88,876	86,068	82,602	79,535	77,669	76,604	9.66%
YoY %	-0.98%	3.26%	4.20%	3.86%	2.40%	1.39%	-	-
Horiz. %	114.88%	116.02%	112.35%	107.83%	103.83%	101.39%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	5,520	6,095	6,650	6,650	6,636	6,028	5,826	-3.52%
YoY %	-9.43%	-8.35%	0.00%	0.21%	10.09%	3.47%	-	-
Horiz. %	94.75%	104.62%	114.14%	114.14%	113.90%	103.47%	100.00%	-
Div Payout %	46.08%	48.96%	52.74%	49.43%	56.31%	66.13%	76.16%	-
YoY %	-5.88%	-7.17%	6.70%	-12.22%	-14.85%	-13.17%	-	-
Horiz. %	60.50%	64.29%	69.25%	64.90%	73.94%	86.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	88,003	88,876	86,068	82,602	79,535	77,669	76,604	9.66%
YoY %	-0.98%	3.26%	4.20%	3.86%	2.40%	1.39%	-	-
Horiz. %	114.88%	116.02%	112.35%	107.83%	103.83%	101.39%	100.00%	-
NOSH	122,567	124,007	122,430	121,456	120,690	120,735	120,523	1.12%
YoY %	-1.16%	1.29%	0.80%	0.63%	-0.04%	0.18%	-	-
Horiz. %	101.70%	102.89%	101.58%	100.77%	100.14%	100.18%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.08%	4.61%	4.91%	5.20%	4.68%	3.73%	3.29%	-
YoY %	-11.50%	-6.11%	-5.58%	11.11%	25.47%	13.37%	-	-
Horiz. %	124.01%	140.12%	149.24%	158.05%	142.25%	113.37%	100.00%	-
ROE	13.61%	14.01%	14.65%	16.29%	14.82%	11.74%	9.99%	-
YoY %	-2.86%	-4.37%	-10.07%	9.92%	26.24%	17.52%	-	-
Horiz. %	136.24%	140.24%	146.65%	163.06%	148.35%	117.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	244.73	223.88	215.38	226.61	224.00	218.41	209.88	10.75%
YoY %	9.31%	3.95%	-4.96%	1.17%	2.56%	4.06%	-	-
Horiz. %	116.60%	106.67%	102.62%	107.97%	106.73%	104.06%	100.00%	-
EPS	9.77	10.04	10.30	11.08	9.77	7.55	6.35	33.16%
YoY %	-2.69%	-2.52%	-7.04%	13.41%	29.40%	18.90%	-	-
Horiz. %	153.86%	158.11%	162.20%	174.49%	153.86%	118.90%	100.00%	-
DPS	4.50	4.92	5.50	5.50	5.50	5.00	4.83	-4.59%
YoY %	-8.54%	-10.55%	0.00%	0.00%	10.00%	3.52%	-	-
Horiz. %	93.17%	101.86%	113.87%	113.87%	113.87%	103.52%	100.00%	-
NAPS	0.718	0.7167	0.703	0.6801	0.659	0.6433	0.6356	8.44%
YoY %	0.18%	1.95%	3.37%	3.20%	2.44%	1.21%	-	-
Horiz. %	112.96%	112.76%	110.60%	107.00%	103.68%	101.21%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 121,456
RPS	181.53	168.02	159.58	166.57	163.61	159.59	153.08	12.00%
YoY %	8.04%	5.29%	-4.20%	1.81%	2.52%	4.25%	-	-
Horiz. %	118.59%	109.76%	104.25%	108.81%	106.88%	104.25%	100.00%	-
EPS	7.25	7.53	7.63	8.14	7.13	5.52	4.63	34.73%
YoY %	-3.72%	-1.31%	-6.27%	14.17%	29.17%	19.22%	-	-
Horiz. %	156.59%	162.63%	164.79%	175.81%	154.00%	119.22%	100.00%	-
DPS	3.34	3.69	4.02	4.02	4.02	3.65	3.53	-3.61%
YoY %	-9.49%	-8.21%	0.00%	0.00%	10.14%	3.40%	-	-
Horiz. %	94.62%	104.53%	113.88%	113.88%	113.88%	103.40%	100.00%	-
NAPS	0.5326	0.5379	0.5209	0.4999	0.4813	0.47	0.4636	9.66%
YoY %	-0.99%	3.26%	4.20%	3.86%	2.40%	1.38%	-	-
Horiz. %	114.88%	116.03%	112.36%	107.83%	103.82%	101.38%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.62	0.69	0.71	0.65	0.58	0.43	0.44	-
P/RPS	0.25	0.31	0.33	0.29	0.26	0.20	0.21	12.29%
YoY %	-19.35%	-6.06%	13.79%	11.54%	30.00%	-4.76%	-	-
Horiz. %	119.05%	147.62%	157.14%	138.10%	123.81%	95.24%	100.00%	-
P/EPS	6.34	6.87	6.89	5.87	5.94	5.70	6.93	-5.74%
YoY %	-7.71%	-0.29%	17.38%	-1.18%	4.21%	-17.75%	-	-
Horiz. %	91.49%	99.13%	99.42%	84.70%	85.71%	82.25%	100.00%	-
EY	15.76	14.55	14.51	17.04	16.84	17.56	14.43	6.03%
YoY %	8.32%	0.28%	-14.85%	1.19%	-4.10%	21.69%	-	-
Horiz. %	109.22%	100.83%	100.55%	118.09%	116.70%	121.69%	100.00%	-
DY	7.26	7.12	7.75	8.46	9.48	11.63	10.99	-24.09%
YoY %	1.97%	-8.13%	-8.39%	-10.76%	-18.49%	5.82%	-	-
Horiz. %	66.06%	64.79%	70.52%	76.98%	86.26%	105.82%	100.00%	-
P/NAPS	0.86	0.96	1.01	0.96	0.88	0.67	0.69	15.76%
YoY %	-10.42%	-4.95%	5.21%	9.09%	31.34%	-2.90%	-	-
Horiz. %	124.64%	139.13%	146.38%	139.13%	127.54%	97.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/02/08	29/11/07	27/08/07	30/05/07	27/02/07	23/11/06	12/09/06	-
Price	0.57	0.61	0.73	0.71	0.72	0.49	0.42	-
P/RPS	0.23	0.27	0.34	0.31	0.32	0.22	0.20	9.73%
YoY %	-14.81%	-20.59%	9.68%	-3.12%	45.45%	10.00%	-	-
Horiz. %	115.00%	135.00%	170.00%	155.00%	160.00%	110.00%	100.00%	-
P/EPS	5.83	6.08	7.09	6.41	7.37	6.49	6.62	-8.10%
YoY %	-4.11%	-14.25%	10.61%	-13.03%	13.56%	-1.96%	-	-
Horiz. %	88.07%	91.84%	107.10%	96.83%	111.33%	98.04%	100.00%	-
EY	17.15	16.46	14.11	15.60	13.56	15.41	15.11	8.78%
YoY %	4.19%	16.65%	-9.55%	15.04%	-12.01%	1.99%	-	-
Horiz. %	113.50%	108.93%	93.38%	103.24%	89.74%	101.99%	100.00%	-
DY	7.89	8.06	7.53	7.75	7.64	10.20	11.51	-22.20%
YoY %	-2.11%	7.04%	-2.84%	1.44%	-25.10%	-11.38%	-	-
Horiz. %	68.55%	70.03%	65.42%	67.33%	66.38%	88.62%	100.00%	-
P/NAPS	0.79	0.85	1.04	1.04	1.09	0.76	0.66	12.69%
YoY %	-7.06%	-18.27%	0.00%	-4.59%	43.42%	15.15%	-	-
Horiz. %	119.70%	128.79%	157.58%	157.58%	165.15%	115.15%	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