[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 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