[DOMINAN] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	203,266	173,083	168,723	151,190	180,815	151,099	148,698	5.34%
YoY %	17.44%	2.58%	11.60%	-16.38%	19.67%	1.61%	-	-
Horiz. %	136.70%	116.40%	113.47%	101.68%	121.60%	101.61%	100.00%	-
PBT	8,701	11,610	9,646	10,017	9,701	8,084	9,161	-0.85%
YoY %	-25.06%	20.36%	-3.70%	3.26%	20.00%	-11.76%	-	-
Horiz. %	94.98%	126.73%	105.29%	109.34%	105.89%	88.24%	100.00%	-
Tax	-2,134	-2,731	-2,391	-2,512	-2,166	-1,720	-1,850	2.40%
YoY %	21.86%	-14.22%	4.82%	-15.97%	-25.93%	7.03%	-	-
Horiz. %	115.35%	147.62%	129.24%	135.78%	117.08%	92.97%	100.00%	-
NP	6,567	8,879	7,255	7,505	7,535	6,364	7,311	-1.77%
YoY %	-26.04%	22.38%	-3.33%	-0.40%	18.40%	-12.95%	-	-
Horiz. %	89.82%	121.45%	99.23%	102.65%	103.06%	87.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,567	8,879	7,179	7,337	7,412	6,198	7,201	-1.52%
YoY %	-26.04%	23.68%	-2.15%	-1.01%	19.59%	-13.93%	-	-
Horiz. %	91.20%	123.30%	99.69%	101.89%	102.93%	86.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.53%	23.52%	24.79%	25.08%	22.33%	21.28%	20.19%	-
YoY %	4.29%	-5.12%	-1.16%	12.32%	4.93%	5.40%	-	-
Horiz. %	121.50%	116.49%	122.78%	124.22%	110.60%	105.40%	100.00%	-
Total Cost	196,699	164,204	161,468	143,685	173,280	144,735	141,387	5.65%
YoY %	19.79%	1.69%	12.38%	-17.08%	19.72%	2.37%	-	-
Horiz. %	139.12%	116.14%	114.20%	101.63%	122.56%	102.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,607	145,065	126,178	109,323	99,169	88,312	77,594	12.40%
YoY %	7.96%	14.97%	15.42%	10.24%	12.29%	13.81%	-	-
Horiz. %	201.83%	186.95%	162.61%	140.89%	127.80%	113.81%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	3,948	2,501	2,484	2,478	1,859	1,848	1,809	13.87%
YoY %	57.86%	0.68%	0.24%	33.30%	0.60%	2.16%	-	-
Horiz. %	218.24%	138.25%	137.31%	136.98%	102.76%	102.16%	100.00%	-
Div Payout %	60.12%	28.17%	34.60%	33.78%	25.08%	29.82%	25.13%	-
YoY %	113.42%	-18.58%	2.43%	34.69%	-15.90%	18.66%	-	-
Horiz. %	239.24%	112.10%	137.68%	134.42%	99.80%	118.66%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	156,607	145,065	126,178	109,323	99,169	88,312	77,594	12.40%
YoY %	7.96%	14.97%	15.42%	10.24%	12.29%	13.81%	-	-
Horiz. %	201.83%	186.95%	162.61%	140.89%	127.80%	113.81%	100.00%	-
NOSH	131,603	125,056	124,204	123,935	123,946	123,220	120,619	1.46%
YoY %	5.24%	0.69%	0.22%	-0.01%	0.59%	2.16%	-	-
Horiz. %	109.11%	103.68%	102.97%	102.75%	102.76%	102.16%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.23%	5.13%	4.30%	4.96%	4.17%	4.21%	4.92%	-
YoY %	-37.04%	19.30%	-13.31%	18.94%	-0.95%	-14.43%	-	-
Horiz. %	65.65%	104.27%	87.40%	100.81%	84.76%	85.57%	100.00%	-
ROE	4.19%	6.12%	5.69%	6.71%	7.47%	7.02%	9.28%	-
YoY %	-31.54%	7.56%	-15.20%	-10.17%	6.41%	-24.35%	-	-
Horiz. %	45.15%	65.95%	61.31%	72.31%	80.50%	75.65%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	154.45	138.40	135.84	121.99	145.88	122.62	123.28	3.82%
YoY %	11.60%	1.88%	11.35%	-16.38%	18.97%	-0.54%	-	-
Horiz. %	125.28%	112.26%	110.19%	98.95%	118.33%	99.46%	100.00%	-
EPS	4.99	7.10	5.78	5.92	5.98	5.03	5.97	-2.94%
YoY %	-29.72%	22.84%	-2.36%	-1.00%	18.89%	-15.75%	-	-
Horiz. %	83.58%	118.93%	96.82%	99.16%	100.17%	84.25%	100.00%	-
DPS	3.00	2.00	2.00	2.00	1.50	1.50	1.50	12.23%
YoY %	50.00%	0.00%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	200.00%	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	1.19	1.16	1.0159	0.8821	0.8001	0.7167	0.6433	10.78%
YoY %	2.59%	14.18%	15.17%	10.25%	11.64%	11.41%	-	-
Horiz. %	184.98%	180.32%	157.92%	137.12%	124.37%	111.41%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 124,401
RPS	123.01	104.75	102.11	91.50	109.43	91.44	89.99	5.34%
YoY %	17.43%	2.59%	11.60%	-16.38%	19.67%	1.61%	-	-
Horiz. %	136.69%	116.40%	113.47%	101.68%	121.60%	101.61%	100.00%	-
EPS	3.97	5.37	4.34	4.44	4.49	3.75	4.36	-1.54%
YoY %	-26.07%	23.73%	-2.25%	-1.11%	19.73%	-13.99%	-	-
Horiz. %	91.06%	123.17%	99.54%	101.83%	102.98%	86.01%	100.00%	-
DPS	2.39	1.51	1.50	1.50	1.13	1.12	1.09	13.96%
YoY %	58.28%	0.67%	0.00%	32.74%	0.89%	2.75%	-	-
Horiz. %	219.27%	138.53%	137.61%	137.61%	103.67%	102.75%	100.00%	-
NAPS	0.9478	0.8779	0.7636	0.6616	0.6002	0.5344	0.4696	12.40%
YoY %	7.96%	14.97%	15.42%	10.23%	12.31%	13.80%	-	-
Horiz. %	201.83%	186.95%	162.61%	140.89%	127.81%	113.80%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.79	0.50	0.64	0.53	0.52	0.69	0.43	-
P/RPS	0.51	0.36	0.47	0.43	0.36	0.56	0.35	6.46%
YoY %	41.67%	-23.40%	9.30%	19.44%	-35.71%	60.00%	-	-
Horiz. %	145.71%	102.86%	134.29%	122.86%	102.86%	160.00%	100.00%	-
P/EPS	15.83	7.04	11.07	8.95	8.70	13.72	7.20	14.01%
YoY %	124.86%	-36.40%	23.69%	2.87%	-36.59%	90.56%	-	-
Horiz. %	219.86%	97.78%	153.75%	124.31%	120.83%	190.56%	100.00%	-
EY	6.32	14.20	9.03	11.17	11.50	7.29	13.88	-12.27%
YoY %	-55.49%	57.25%	-19.16%	-2.87%	57.75%	-47.48%	-	-
Horiz. %	45.53%	102.31%	65.06%	80.48%	82.85%	52.52%	100.00%	-
DY	3.80	4.00	3.13	3.77	2.88	2.17	3.49	1.42%
YoY %	-5.00%	27.80%	-16.98%	30.90%	32.72%	-37.82%	-	-
Horiz. %	108.88%	114.61%	89.68%	108.02%	82.52%	62.18%	100.00%	-
P/NAPS	0.66	0.43	0.63	0.60	0.65	0.96	0.67	-0.25%
YoY %	53.49%	-31.75%	5.00%	-7.69%	-32.29%	43.28%	-	-
Horiz. %	98.51%	64.18%	94.03%	89.55%	97.01%	143.28%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	24/11/11	25/11/10	26/11/09	28/11/08	29/11/07	23/11/06	-
Price	0.88	0.56	0.75	0.54	0.59	0.61	0.49	-
P/RPS	0.57	0.40	0.55	0.44	0.40	0.50	0.40	6.07%
YoY %	42.50%	-27.27%	25.00%	10.00%	-20.00%	25.00%	-	-
Horiz. %	142.50%	100.00%	137.50%	110.00%	100.00%	125.00%	100.00%	-
P/EPS	17.64	7.89	12.98	9.12	9.87	12.13	8.21	13.58%
YoY %	123.57%	-39.21%	42.32%	-7.60%	-18.63%	47.75%	-	-
Horiz. %	214.86%	96.10%	158.10%	111.08%	120.22%	147.75%	100.00%	-
EY	5.67	12.68	7.71	10.96	10.14	8.25	12.18	-11.95%
YoY %	-55.28%	64.46%	-29.65%	8.09%	22.91%	-32.27%	-	-
Horiz. %	46.55%	104.11%	63.30%	89.98%	83.25%	67.73%	100.00%	-
DY	3.41	3.57	2.67	3.70	2.54	2.46	3.06	1.81%
YoY %	-4.48%	33.71%	-27.84%	45.67%	3.25%	-19.61%	-	-
Horiz. %	111.44%	116.67%	87.25%	120.92%	83.01%	80.39%	100.00%	-
P/NAPS	0.74	0.48	0.74	0.61	0.74	0.85	0.76	-0.44%
YoY %	54.17%	-35.14%	21.31%	-17.57%	-12.94%	11.84%	-	-
Horiz. %	97.37%	63.16%	97.37%	80.26%	97.37%	111.84%	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