[DOMINAN] QoQ TTM Result on 31-Mar-2008 [#4]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	330,010	346,446	343,696	316,730	299,959	277,634	263,695	16.05%
YoY %	-4.74%	0.80%	8.51%	5.59%	8.04%	5.29%	-	-
Horiz. %	125.15%	131.38%	130.34%	120.11%	113.75%	105.29%	100.00%	-
PBT	16,724	18,541	18,434	16,924	16,695	16,904	17,345	-2.39%
YoY %	-9.80%	0.58%	8.92%	1.37%	-1.24%	-2.54%	-	-
Horiz. %	96.42%	106.90%	106.28%	97.57%	96.25%	97.46%	100.00%	-
Tax	-4,249	-4,834	-4,828	-4,388	-4,457	-4,108	-4,393	-2.18%
YoY %	12.10%	-0.12%	-10.03%	1.55%	-8.50%	6.49%	-	-
Horiz. %	96.72%	110.04%	109.90%	99.89%	101.46%	93.51%	100.00%	-
NP	12,475	13,707	13,606	12,536	12,238	12,796	12,952	-2.45%
YoY %	-8.99%	0.74%	8.54%	2.44%	-4.36%	-1.20%	-	-
Horiz. %	96.32%	105.83%	105.05%	96.79%	94.49%	98.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,228	13,465	13,311	12,251	11,980	12,450	12,609	-2.01%
YoY %	-9.19%	1.16%	8.65%	2.26%	-3.78%	-1.26%	-	-
Horiz. %	96.98%	106.79%	105.57%	97.16%	95.01%	98.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.41%	26.07%	26.19%	25.93%	26.70%	24.30%	25.33%	-
YoY %	-2.53%	-0.46%	1.00%	-2.88%	9.88%	-4.07%	-	-
Horiz. %	100.32%	102.92%	103.40%	102.37%	105.41%	95.93%	100.00%	-
Total Cost	317,535	332,739	330,090	304,194	287,721	264,838	250,743	16.96%
YoY %	-4.57%	0.80%	8.51%	5.73%	8.64%	5.62%	-	-
Horiz. %	126.64%	132.70%	131.64%	121.32%	114.75%	105.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,546	99,376	97,938	94,063	88,003	88,876	86,068	10.86%
YoY %	1.18%	1.47%	4.12%	6.89%	-0.98%	3.26%	-	-
Horiz. %	116.82%	115.46%	113.79%	109.29%	102.25%	103.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	1,863	3,701	5,562	5,562	5,520	6,095	6,650	-57.01%
YoY %	-49.66%	-33.46%	0.00%	0.76%	-9.43%	-8.35%	-	-
Horiz. %	28.02%	55.65%	83.64%	83.64%	83.01%	91.65%	100.00%	-
Div Payout %	15.24%	27.49%	41.79%	45.40%	46.08%	48.96%	52.74%	-
YoY %	-44.56%	-34.22%	-7.95%	-1.48%	-5.88%	-7.17%	-	-
Horiz. %	28.90%	52.12%	79.24%	86.08%	87.37%	92.83%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	100,546	99,376	97,938	94,063	88,003	88,876	86,068	10.86%
YoY %	1.18%	1.47%	4.12%	6.89%	-0.98%	3.26%	-	-
Horiz. %	116.82%	115.46%	113.79%	109.29%	102.25%	103.26%	100.00%	-
NOSH	124,177	124,204	124,114	124,225	122,567	124,007	122,430	0.94%
YoY %	-0.02%	0.07%	-0.09%	1.35%	-1.16%	1.29%	-	-
Horiz. %	101.43%	101.45%	101.38%	101.47%	100.11%	101.29%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	3.78%	3.96%	3.96%	3.96%	4.08%	4.61%	4.91%	-
YoY %	-4.55%	0.00%	0.00%	-2.94%	-11.50%	-6.11%	-	-
Horiz. %	76.99%	80.65%	80.65%	80.65%	83.10%	93.89%	100.00%	-
ROE	12.16%	13.55%	13.59%	13.02%	13.61%	14.01%	14.65%	-
YoY %	-10.26%	-0.29%	4.38%	-4.34%	-2.86%	-4.37%	-	-
Horiz. %	83.00%	92.49%	92.76%	88.87%	92.90%	95.63%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	265.76	278.93	276.92	254.96	244.73	223.88	215.38	14.96%
YoY %	-4.72%	0.73%	8.61%	4.18%	9.31%	3.95%	-	-
Horiz. %	123.39%	129.51%	128.57%	118.38%	113.63%	103.95%	100.00%	-
EPS	9.85	10.84	10.72	9.86	9.77	10.04	10.30	-2.92%
YoY %	-9.13%	1.12%	8.72%	0.92%	-2.69%	-2.52%	-	-
Horiz. %	95.63%	105.24%	104.08%	95.73%	94.85%	97.48%	100.00%	-
DPS	1.50	3.00	4.50	4.50	4.50	4.92	5.50	-57.77%
YoY %	-50.00%	-33.33%	0.00%	0.00%	-8.54%	-10.55%	-	-
Horiz. %	27.27%	54.55%	81.82%	81.82%	81.82%	89.45%	100.00%	-
NAPS	0.8097	0.8001	0.7891	0.7572	0.718	0.7167	0.703	9.83%
YoY %	1.20%	1.39%	4.21%	5.46%	0.18%	1.95%	-	-
Horiz. %	115.18%	113.81%	112.25%	107.71%	102.13%	101.95%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 124,225
RPS	199.72	209.66	208.00	191.68	181.53	168.02	159.58	16.05%
YoY %	-4.74%	0.80%	8.51%	5.59%	8.04%	5.29%	-	-
Horiz. %	125.15%	131.38%	130.34%	120.12%	113.75%	105.29%	100.00%	-
EPS	7.40	8.15	8.06	7.41	7.25	7.53	7.63	-2.01%
YoY %	-9.20%	1.12%	8.77%	2.21%	-3.72%	-1.31%	-	-
Horiz. %	96.99%	106.82%	105.64%	97.12%	95.02%	98.69%	100.00%	-
DPS	1.13	2.24	3.37	3.37	3.34	3.69	4.02	-56.92%
YoY %	-49.55%	-33.53%	0.00%	0.90%	-9.49%	-8.21%	-	-
Horiz. %	28.11%	55.72%	83.83%	83.83%	83.08%	91.79%	100.00%	-
NAPS	0.6085	0.6014	0.5927	0.5693	0.5326	0.5379	0.5209	10.86%
YoY %	1.18%	1.47%	4.11%	6.89%	-0.99%	3.26%	-	-
Horiz. %	116.82%	115.45%	113.78%	109.29%	102.25%	103.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.56	0.52	0.58	0.60	0.62	0.69	0.71	-
P/RPS	0.21	0.19	0.21	0.24	0.25	0.31	0.33	-25.91%
YoY %	10.53%	-9.52%	-12.50%	-4.00%	-19.35%	-6.06%	-	-
Horiz. %	63.64%	57.58%	63.64%	72.73%	75.76%	93.94%	100.00%	-
P/EPS	5.69	4.80	5.41	6.08	6.34	6.87	6.89	-11.92%
YoY %	18.54%	-11.28%	-11.02%	-4.10%	-7.71%	-0.29%	-	-
Horiz. %	82.58%	69.67%	78.52%	88.24%	92.02%	99.71%	100.00%	-
EY	17.58	20.85	18.49	16.44	15.76	14.55	14.51	13.58%
YoY %	-15.68%	12.76%	12.47%	4.31%	8.32%	0.28%	-	-
Horiz. %	121.16%	143.69%	127.43%	113.30%	108.61%	100.28%	100.00%	-
DY	2.68	5.77	7.76	7.50	7.26	7.12	7.75	-50.57%
YoY %	-53.55%	-25.64%	3.47%	3.31%	1.97%	-8.13%	-	-
Horiz. %	34.58%	74.45%	100.13%	96.77%	93.68%	91.87%	100.00%	-
P/NAPS	0.69	0.65	0.74	0.79	0.86	0.96	1.01	-22.34%
YoY %	6.15%	-12.16%	-6.33%	-8.14%	-10.42%	-4.95%	-	-
Horiz. %	68.32%	64.36%	73.27%	78.22%	85.15%	95.05%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	28/11/08	28/08/08	29/05/08	27/02/08	29/11/07	27/08/07	-
Price	0.58	0.59	0.57	0.54	0.57	0.61	0.73	-
P/RPS	0.22	0.21	0.21	0.21	0.23	0.27	0.34	-25.09%
YoY %	4.76%	0.00%	0.00%	-8.70%	-14.81%	-20.59%	-	-
Horiz. %	64.71%	61.76%	61.76%	61.76%	67.65%	79.41%	100.00%	-
P/EPS	5.89	5.44	5.31	5.48	5.83	6.08	7.09	-11.57%
YoY %	8.27%	2.45%	-3.10%	-6.00%	-4.11%	-14.25%	-	-
Horiz. %	83.07%	76.73%	74.89%	77.29%	82.23%	85.75%	100.00%	-
EY	16.98	18.37	18.82	18.26	17.15	16.46	14.11	13.07%
YoY %	-7.57%	-2.39%	3.07%	6.47%	4.19%	16.65%	-	-
Horiz. %	120.34%	130.19%	133.38%	129.41%	121.55%	116.65%	100.00%	-
DY	2.59	5.08	7.89	8.33	7.89	8.06	7.53	-50.74%
YoY %	-49.02%	-35.61%	-5.28%	5.58%	-2.11%	7.04%	-	-
Horiz. %	34.40%	67.46%	104.78%	110.62%	104.78%	107.04%	100.00%	-
P/NAPS	0.72	0.74	0.72	0.71	0.79	0.85	1.04	-21.65%
YoY %	-2.70%	2.78%	1.41%	-10.13%	-7.06%	-18.27%	-	-
Horiz. %	69.23%	71.15%	69.23%	68.27%	75.96%	81.73%	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