[DOMINAN] QoQ TTM Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	291,387	279,287	291,694	308,912	330,010	346,446	343,696	-10.39%
YoY %	4.33%	-4.25%	-5.57%	-6.39%	-4.74%	0.80%	-	-
Horiz. %	84.78%	81.26%	84.87%	89.88%	96.02%	100.80%	100.00%	-
PBT	17,616	16,465	16,170	16,149	16,724	18,541	18,434	-2.97%
YoY %	6.99%	1.82%	0.13%	-3.44%	-9.80%	0.58%	-	-
Horiz. %	95.56%	89.32%	87.72%	87.60%	90.72%	100.58%	100.00%	-
Tax	-4,947	-4,717	-4,411	-4,371	-4,249	-4,834	-4,828	1.63%
YoY %	-4.88%	-6.94%	-0.92%	-2.87%	12.10%	-0.12%	-	-
Horiz. %	102.46%	97.70%	91.36%	90.53%	88.01%	100.12%	100.00%	-
NP	12,669	11,748	11,759	11,778	12,475	13,707	13,606	-4.63%
YoY %	7.84%	-0.09%	-0.16%	-5.59%	-8.99%	0.74%	-	-
Horiz. %	93.11%	86.34%	86.43%	86.56%	91.69%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,518	11,563	11,620	11,638	12,228	13,465	13,311	-4.00%
YoY %	8.26%	-0.49%	-0.15%	-4.82%	-9.19%	1.16%	-	-
Horiz. %	94.04%	86.87%	87.30%	87.43%	91.86%	101.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.08%	28.65%	27.28%	27.07%	25.41%	26.07%	26.19%	-
YoY %	-1.99%	5.02%	0.78%	6.53%	-2.53%	-0.46%	-	-
Horiz. %	107.22%	109.39%	104.16%	103.36%	97.02%	99.54%	100.00%	-
Total Cost	278,718	267,539	279,935	297,134	317,535	332,739	330,090	-10.63%
YoY %	4.18%	-4.43%	-5.79%	-6.42%	-4.57%	0.80%	-	-
Horiz. %	84.44%	81.05%	84.81%	90.02%	96.20%	100.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	111,404	109,734	108,626	111,568	100,546	99,376	97,938	8.94%
YoY %	1.52%	1.02%	-2.64%	10.96%	1.18%	1.47%	-	-
Horiz. %	113.75%	112.04%	110.91%	113.92%	102.66%	101.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	5,589	4,348	3,104	1,864	1,863	3,701	5,562	0.32%
YoY %	28.54%	40.08%	66.52%	0.05%	-49.66%	-33.46%	-	-
Horiz. %	100.49%	78.17%	55.81%	33.51%	33.50%	66.54%	100.00%	-
Div Payout %	44.65%	37.60%	26.71%	16.02%	15.24%	27.49%	41.79%	-
YoY %	18.75%	40.77%	66.73%	5.12%	-44.56%	-34.22%	-	-
Horiz. %	106.84%	89.97%	63.91%	38.33%	36.47%	65.78%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	111,404	109,734	108,626	111,568	100,546	99,376	97,938	8.94%
YoY %	1.52%	1.02%	-2.64%	10.96%	1.18%	1.47%	-	-
Horiz. %	113.75%	112.04%	110.91%	113.92%	102.66%	101.47%	100.00%	-
NOSH	124,127	124,401	123,945	124,310	124,177	124,204	124,114	0.00%
YoY %	-0.22%	0.37%	-0.29%	0.11%	-0.02%	0.07%	-	-
Horiz. %	100.01%	100.23%	99.86%	100.16%	100.05%	100.07%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	4.35%	4.21%	4.03%	3.81%	3.78%	3.96%	3.96%	-
YoY %	3.33%	4.47%	5.77%	0.79%	-4.55%	0.00%	-	-
Horiz. %	109.85%	106.31%	101.77%	96.21%	95.45%	100.00%	100.00%	-
ROE	11.24%	10.54%	10.70%	10.43%	12.16%	13.55%	13.59%	-
YoY %	6.64%	-1.50%	2.59%	-14.23%	-10.26%	-0.29%	-	-
Horiz. %	82.71%	77.56%	78.73%	76.75%	89.48%	99.71%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	234.75	224.50	235.34	248.50	265.76	278.93	276.92	-10.40%
YoY %	4.57%	-4.61%	-5.30%	-6.49%	-4.72%	0.73%	-	-
Horiz. %	84.77%	81.07%	84.98%	89.74%	95.97%	100.73%	100.00%	-
EPS	10.08	9.29	9.38	9.36	9.85	10.84	10.72	-4.01%
YoY %	8.50%	-0.96%	0.21%	-4.97%	-9.13%	1.12%	-	-
Horiz. %	94.03%	86.66%	87.50%	87.31%	91.88%	101.12%	100.00%	-
DPS	4.50	3.50	2.50	1.50	1.50	3.00	4.50	0.00%
YoY %	28.57%	40.00%	66.67%	0.00%	-50.00%	-33.33%	-	-
Horiz. %	100.00%	77.78%	55.56%	33.33%	33.33%	66.67%	100.00%	-
NAPS	0.8975	0.8821	0.8764	0.8975	0.8097	0.8001	0.7891	8.93%
YoY %	1.75%	0.65%	-2.35%	10.84%	1.20%	1.39%	-	-
Horiz. %	113.74%	111.79%	111.06%	113.74%	102.61%	101.39%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 124,310
RPS	176.34	169.02	176.53	186.95	199.72	209.66	208.00	-10.39%
YoY %	4.33%	-4.25%	-5.57%	-6.39%	-4.74%	0.80%	-	-
Horiz. %	84.78%	81.26%	84.87%	89.88%	96.02%	100.80%	100.00%	-
EPS	7.58	7.00	7.03	7.04	7.40	8.15	8.06	-3.99%
YoY %	8.29%	-0.43%	-0.14%	-4.86%	-9.20%	1.12%	-	-
Horiz. %	94.04%	86.85%	87.22%	87.34%	91.81%	101.12%	100.00%	-
DPS	3.38	2.63	1.88	1.13	1.13	2.24	3.37	0.19%
YoY %	28.52%	39.89%	66.37%	0.00%	-49.55%	-33.53%	-	-
Horiz. %	100.30%	78.04%	55.79%	33.53%	33.53%	66.47%	100.00%	-
NAPS	0.6742	0.6641	0.6574	0.6752	0.6085	0.6014	0.5927	8.94%
YoY %	1.52%	1.02%	-2.64%	10.96%	1.18%	1.47%	-	-
Horiz. %	113.75%	112.05%	110.92%	113.92%	102.67%	101.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.51	0.53	0.46	0.36	0.56	0.52	0.58	-
P/RPS	0.22	0.24	0.20	0.14	0.21	0.19	0.21	3.14%
YoY %	-8.33%	20.00%	42.86%	-33.33%	10.53%	-9.52%	-	-
Horiz. %	104.76%	114.29%	95.24%	66.67%	100.00%	90.48%	100.00%	-
P/EPS	5.06	5.70	4.91	3.85	5.69	4.80	5.41	-4.34%
YoY %	-11.23%	16.09%	27.53%	-32.34%	18.54%	-11.28%	-	-
Horiz. %	93.53%	105.36%	90.76%	71.16%	105.18%	88.72%	100.00%	-
EY	19.77	17.54	20.38	26.01	17.58	20.85	18.49	4.55%
YoY %	12.71%	-13.94%	-21.65%	47.95%	-15.68%	12.76%	-	-
Horiz. %	106.92%	94.86%	110.22%	140.67%	95.08%	112.76%	100.00%	-
DY	8.82	6.60	5.43	4.17	2.68	5.77	7.76	8.88%
YoY %	33.64%	21.55%	30.22%	55.60%	-53.55%	-25.64%	-	-
Horiz. %	113.66%	85.05%	69.97%	53.74%	34.54%	74.36%	100.00%	-
P/NAPS	0.57	0.60	0.52	0.40	0.69	0.65	0.74	-15.93%
YoY %	-5.00%	15.38%	30.00%	-42.03%	6.15%	-12.16%	-	-
Horiz. %	77.03%	81.08%	70.27%	54.05%	93.24%	87.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/11/09	26/08/09	28/05/09	26/02/09	28/11/08	28/08/08	-
Price	0.68	0.54	0.51	0.35	0.58	0.59	0.57	-
P/RPS	0.29	0.24	0.22	0.14	0.22	0.21	0.21	23.93%
YoY %	20.83%	9.09%	57.14%	-36.36%	4.76%	0.00%	-	-
Horiz. %	138.10%	114.29%	104.76%	66.67%	104.76%	100.00%	100.00%	-
P/EPS	6.74	5.81	5.44	3.74	5.89	5.44	5.31	17.18%
YoY %	16.01%	6.80%	45.45%	-36.50%	8.27%	2.45%	-	-
Horiz. %	126.93%	109.42%	102.45%	70.43%	110.92%	102.45%	100.00%	-
EY	14.83	17.21	18.38	26.75	16.98	18.37	18.82	-14.65%
YoY %	-13.83%	-6.37%	-31.29%	57.54%	-7.57%	-2.39%	-	-
Horiz. %	78.80%	91.45%	97.66%	142.14%	90.22%	97.61%	100.00%	-
DY	6.62	6.48	4.90	4.29	2.59	5.08	7.89	-11.01%
YoY %	2.16%	32.24%	14.22%	65.64%	-49.02%	-35.61%	-	-
Horiz. %	83.90%	82.13%	62.10%	54.37%	32.83%	64.39%	100.00%	-
P/NAPS	0.76	0.61	0.58	0.39	0.72	0.74	0.72	3.66%
YoY %	24.59%	5.17%	48.72%	-45.83%	-2.70%	2.78%	-	-
Horiz. %	105.56%	84.72%	80.56%	54.17%	100.00%	102.78%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 10:10:00

OBV

10 Mins

SELL

2024-06-27 10:10:00

OBV

5 Mins

SELL

2024-06-27 09:30:00

EMA 5

30 Mins

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

996

YTLPOWR

YTL POWER INTERNATIONAL BHD

698

PTRANS

PERAK TRANSIT BERHAD

683

HLIND

HONG LEONG INDUSTRIES BHD

679

MPI

MALAYSIAN PACIFIC INDUSTRIES

644

NOTION

NOTION VTEC BHD

588

MYEG

MY E.G. SERVICES BHD

504

PBBANK

PUBLIC BANK BHD

470

GENTING

GENTING BHD

461

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

100,983,500

YNHPROP

0.495

-0.11

94,126,800

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

72,534,400

1.25

+0.01

56,504,400

HSI-CV7

0.04

-0.015

55,149,500

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,421,300

PENTA

5.08

+0.15

4,226,000

PTT

2.38

+0.15

3,049,300

AIRPORT

9.73

+0.13

2,380,800

PETDAG

17.26

+0.12

389,300

UTDPLT

24.20

+0.12

101,400

IJM

3.07

+0.10

15,940,200

F&N

31.82

+0.10

322,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

1,980,900

HEIM

22.20

-0.18

400,300

ICON

0.89

-0.16

12,091,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

FBMKLCI-HM7

0.225

-0.125

10,000

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