[DOMINAN] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	439,280	407,640	343,284	340,428	306,128	375,000	267,136	8.63%
YoY %	7.76%	18.75%	0.84%	11.20%	-18.37%	40.38%	-	-
Horiz. %	164.44%	152.60%	128.51%	127.44%	114.60%	140.38%	100.00%	-
PBT	19,784	20,348	24,556	22,512	21,600	21,516	15,476	4.17%
YoY %	-2.77%	-17.14%	9.08%	4.22%	0.39%	39.03%	-	-
Horiz. %	127.84%	131.48%	158.67%	145.46%	139.57%	139.03%	100.00%	-
Tax	-4,948	-4,768	-6,040	-5,372	-4,832	-4,672	-2,912	9.22%
YoY %	-3.78%	21.06%	-12.43%	-11.18%	-3.42%	-60.44%	-	-
Horiz. %	169.92%	163.74%	207.42%	184.48%	165.93%	160.44%	100.00%	-
NP	14,836	15,580	18,516	17,140	16,768	16,844	12,564	2.80%
YoY %	-4.78%	-15.86%	8.03%	2.22%	-0.45%	34.07%	-	-
Horiz. %	118.08%	124.01%	147.37%	136.42%	133.46%	134.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,852	15,580	17,988	16,992	16,460	16,532	12,292	3.20%
YoY %	-4.67%	-13.39%	5.86%	3.23%	-0.44%	34.49%	-	-
Horiz. %	120.83%	126.75%	146.34%	138.24%	133.91%	134.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	23.43%	24.60%	23.86%	22.37%	21.71%	18.82%	-
YoY %	6.74%	-4.76%	3.10%	6.66%	3.04%	15.36%	-	-
Horiz. %	132.89%	124.50%	130.71%	126.78%	118.86%	115.36%	100.00%	-
Total Cost	424,444	392,060	324,768	323,288	289,360	358,156	254,572	8.88%
YoY %	8.26%	20.72%	0.46%	11.73%	-19.21%	40.69%	-	-
Horiz. %	166.73%	154.01%	127.57%	126.99%	113.67%	140.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	162,780	153,439	141,155	126,446	108,626	97,938	86,068	11.19%
YoY %	6.09%	8.70%	11.63%	16.40%	10.91%	13.79%	-	-
Horiz. %	189.13%	178.28%	164.00%	146.91%	126.21%	113.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	5,381	10,491	4,996	4,968	4,957	-	-	-
YoY %	-48.71%	109.99%	0.56%	0.22%	0.00%	-	-	-
Horiz. %	108.55%	211.64%	100.79%	100.22%	100.00%	-	-	-
Div Payout %	36.23%	67.34%	27.78%	29.24%	30.12%	-	-	-
YoY %	-46.20%	142.40%	-4.99%	-2.92%	0.00%	-	-	-
Horiz. %	120.29%	223.57%	92.23%	97.08%	100.00%	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	162,780	153,439	141,155	126,446	108,626	97,938	86,068	11.19%
YoY %	6.09%	8.70%	11.63%	16.40%	10.91%	13.79%	-	-
Horiz. %	189.13%	178.28%	164.00%	146.91%	126.21%	113.79%	100.00%	-
NOSH	134,528	131,144	124,916	124,210	123,945	124,114	122,430	1.58%
YoY %	2.58%	4.99%	0.57%	0.21%	-0.14%	1.38%	-	-
Horiz. %	109.88%	107.12%	102.03%	101.45%	101.24%	101.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	3.38%	3.82%	5.39%	5.03%	5.48%	4.49%	4.70%	-
YoY %	-11.52%	-29.13%	7.16%	-8.21%	22.05%	-4.47%	-	-
Horiz. %	71.91%	81.28%	114.68%	107.02%	116.60%	95.53%	100.00%	-
ROE	9.12%	10.15%	12.74%	13.44%	15.15%	16.88%	14.28%	-
YoY %	-10.15%	-20.33%	-5.21%	-11.29%	-10.25%	18.21%	-	-
Horiz. %	63.87%	71.08%	89.22%	94.12%	106.09%	118.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	326.53	310.83	274.81	274.07	246.99	302.14	218.19	6.94%
YoY %	5.05%	13.11%	0.27%	10.96%	-18.25%	38.48%	-	-
Horiz. %	149.65%	142.46%	125.95%	125.61%	113.20%	138.48%	100.00%	-
EPS	11.04	11.88	14.40	13.68	13.28	13.32	10.04	1.59%
YoY %	-7.07%	-17.50%	5.26%	3.01%	-0.30%	32.67%	-	-
Horiz. %	109.96%	118.33%	143.43%	136.25%	132.27%	132.67%	100.00%	-
DPS	4.00	8.00	4.00	4.00	4.00	0.00	0.00	-
YoY %	-50.00%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	200.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.21	1.17	1.13	1.018	0.8764	0.7891	0.703	9.46%
YoY %	3.42%	3.54%	11.00%	16.16%	11.06%	12.25%	-	-
Horiz. %	172.12%	166.43%	160.74%	144.81%	124.67%	112.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 124,210
RPS	265.84	246.70	207.75	206.02	185.26	226.94	161.67	8.63%
YoY %	7.76%	18.75%	0.84%	11.21%	-18.37%	40.37%	-	-
Horiz. %	164.43%	152.59%	128.50%	127.43%	114.59%	140.37%	100.00%	-
EPS	8.99	9.43	10.89	10.28	9.96	10.00	7.44	3.20%
YoY %	-4.67%	-13.41%	5.93%	3.21%	-0.40%	34.41%	-	-
Horiz. %	120.83%	126.75%	146.37%	138.17%	133.87%	134.41%	100.00%	-
DPS	3.26	6.35	3.02	3.01	3.00	0.00	0.00	-
YoY %	-48.66%	110.26%	0.33%	0.33%	0.00%	0.00%	-	-
Horiz. %	108.67%	211.67%	100.67%	100.33%	100.00%	-	-	-
NAPS	0.9851	0.9286	0.8542	0.7652	0.6574	0.5927	0.5209	11.19%
YoY %	6.08%	8.71%	11.63%	16.40%	10.92%	13.78%	-	-
Horiz. %	189.11%	178.27%	163.99%	146.90%	126.20%	113.78%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.90	0.76	0.57	0.64	0.46	0.58	0.71	-
P/RPS	0.28	0.24	0.21	0.23	0.19	0.19	0.33	-2.69%
YoY %	16.67%	14.29%	-8.70%	21.05%	0.00%	-42.42%	-	-
Horiz. %	84.85%	72.73%	63.64%	69.70%	57.58%	57.58%	100.00%	-
P/EPS	8.15	6.40	3.96	4.68	3.46	4.35	7.07	2.39%
YoY %	27.34%	61.62%	-15.38%	35.26%	-20.46%	-38.47%	-	-
Horiz. %	115.28%	90.52%	56.01%	66.20%	48.94%	61.53%	100.00%	-
EY	12.27	15.63	25.26	21.38	28.87	22.97	14.14	-2.33%
YoY %	-21.50%	-38.12%	18.15%	-25.94%	25.69%	62.45%	-	-
Horiz. %	86.78%	110.54%	178.64%	151.20%	204.17%	162.45%	100.00%	-
DY	4.44	10.53	7.02	6.25	8.70	0.00	0.00	-
YoY %	-57.83%	50.00%	12.32%	-28.16%	0.00%	0.00%	-	-
Horiz. %	51.03%	121.03%	80.69%	71.84%	100.00%	-	-	-
P/NAPS	0.74	0.65	0.50	0.63	0.52	0.74	1.01	-5.04%
YoY %	13.85%	30.00%	-20.63%	21.15%	-29.73%	-26.73%	-	-
Horiz. %	73.27%	64.36%	49.50%	62.38%	51.49%	73.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	28/08/12	26/08/11	27/08/10	26/08/09	28/08/08	27/08/07	-
Price	0.82	0.77	0.49	0.62	0.51	0.57	0.73	-
P/RPS	0.25	0.25	0.18	0.23	0.21	0.19	0.33	-4.51%
YoY %	0.00%	38.89%	-21.74%	9.52%	10.53%	-42.42%	-	-
Horiz. %	75.76%	75.76%	54.55%	69.70%	63.64%	57.58%	100.00%	-
P/EPS	7.43	6.48	3.40	4.53	3.84	4.28	7.27	0.36%
YoY %	14.66%	90.59%	-24.94%	17.97%	-10.28%	-41.13%	-	-
Horiz. %	102.20%	89.13%	46.77%	62.31%	52.82%	58.87%	100.00%	-
EY	13.46	15.43	29.39	22.06	26.04	23.37	13.75	-0.35%
YoY %	-12.77%	-47.50%	33.23%	-15.28%	11.42%	69.96%	-	-
Horiz. %	97.89%	112.22%	213.75%	160.44%	189.38%	169.96%	100.00%	-
DY	4.88	10.39	8.16	6.45	7.84	0.00	0.00	-
YoY %	-53.03%	27.33%	26.51%	-17.73%	0.00%	0.00%	-	-
Horiz. %	62.24%	132.53%	104.08%	82.27%	100.00%	-	-	-
P/NAPS	0.68	0.66	0.43	0.61	0.58	0.72	1.04	-6.83%
YoY %	3.03%	53.49%	-29.51%	5.17%	-19.44%	-30.77%	-	-
Horiz. %	65.38%	63.46%	41.35%	58.65%	55.77%	69.23%	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