[DOMINAN] YoY TTM Result on 30-Jun-2007 [#1]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	318,346	291,694	343,696	263,695	252,949	178,094	149,010	13.48%
YoY %	9.14%	-15.13%	30.34%	4.25%	42.03%	19.52%	-	-
Horiz. %	213.64%	195.75%	230.65%	176.96%	169.75%	119.52%	100.00%	-
PBT	19,304	16,170	18,434	17,345	10,091	11,805	11,243	9.42%
YoY %	19.38%	-12.28%	6.28%	71.89%	-14.52%	5.00%	-	-
Horiz. %	171.70%	143.82%	163.96%	154.27%	89.75%	105.00%	100.00%	-
Tax	-4,924	-4,411	-4,828	-4,393	-1,758	-2,392	-1,761	18.68%
YoY %	-11.63%	8.64%	-9.90%	-149.89%	26.51%	-35.83%	-	-
Horiz. %	279.61%	250.48%	274.16%	249.46%	99.83%	135.83%	100.00%	-
NP	14,380	11,759	13,606	12,952	8,333	9,413	9,482	7.18%
YoY %	22.29%	-13.57%	5.05%	55.43%	-11.47%	-0.73%	-	-
Horiz. %	151.66%	124.01%	143.49%	136.60%	87.88%	99.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,176	11,620	13,311	12,609	7,650	9,377	9,482	6.92%
YoY %	22.00%	-12.70%	5.57%	64.82%	-18.42%	-1.11%	-	-
Horiz. %	149.50%	122.55%	140.38%	132.98%	80.68%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	27.28%	26.19%	25.33%	17.42%	20.26%	15.66%	-
YoY %	-6.49%	4.16%	3.40%	45.41%	-14.02%	29.37%	-	-
Horiz. %	162.90%	174.20%	167.24%	161.75%	111.24%	129.37%	100.00%	-
Total Cost	303,966	279,935	330,090	250,743	244,616	168,681	139,528	13.85%
YoY %	8.58%	-15.19%	31.64%	2.50%	45.02%	20.89%	-	-
Horiz. %	217.85%	200.63%	236.58%	179.71%	175.32%	120.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,446	108,626	97,938	86,068	76,604	71,860	64,544	11.85%
YoY %	16.40%	10.91%	13.79%	12.35%	6.60%	11.33%	-	-
Horiz. %	195.91%	168.30%	151.74%	133.35%	118.68%	111.33%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	4,969	3,104	5,562	6,650	5,826	2,147	2,032	16.06%
YoY %	60.08%	-44.19%	-16.36%	14.14%	171.36%	5.66%	-	-
Horiz. %	244.54%	152.76%	273.72%	327.26%	286.71%	105.66%	100.00%	-
Div Payout %	35.06%	26.71%	41.79%	52.74%	76.16%	22.90%	21.44%	-
YoY %	31.26%	-36.09%	-20.76%	-30.75%	232.58%	6.81%	-	-
Horiz. %	163.53%	124.58%	194.92%	245.99%	355.22%	106.81%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	126,446	108,626	97,938	86,068	76,604	71,860	64,544	11.85%
YoY %	16.40%	10.91%	13.79%	12.35%	6.60%	11.33%	-	-
Horiz. %	195.91%	168.30%	151.74%	133.35%	118.68%	111.33%	100.00%	-
NOSH	124,210	123,945	124,114	122,430	120,523	86,163	85,887	6.33%
YoY %	0.21%	-0.14%	1.38%	1.58%	39.88%	0.32%	-	-
Horiz. %	144.62%	144.31%	144.51%	142.55%	140.33%	100.32%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.52%	4.03%	3.96%	4.91%	3.29%	5.29%	6.36%	-
YoY %	12.16%	1.77%	-19.35%	49.24%	-37.81%	-16.82%	-	-
Horiz. %	71.07%	63.36%	62.26%	77.20%	51.73%	83.18%	100.00%	-
ROE	11.21%	10.70%	13.59%	14.65%	9.99%	13.05%	14.69%	-
YoY %	4.77%	-21.27%	-7.24%	46.65%	-23.45%	-11.16%	-	-
Horiz. %	76.31%	72.84%	92.51%	99.73%	68.01%	88.84%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	256.30	235.34	276.92	215.38	209.88	206.69	173.49	6.71%
YoY %	8.91%	-15.02%	28.57%	2.62%	1.54%	19.14%	-	-
Horiz. %	147.73%	135.65%	159.62%	124.15%	120.98%	119.14%	100.00%	-
EPS	11.41	9.38	10.72	10.30	6.35	10.88	11.04	0.55%
YoY %	21.64%	-12.50%	4.08%	62.20%	-41.64%	-1.45%	-	-
Horiz. %	103.35%	84.96%	97.10%	93.30%	57.52%	98.55%	100.00%	-
DPS	4.00	2.50	4.50	5.50	4.83	2.50	2.37	9.11%
YoY %	60.00%	-44.44%	-18.18%	13.87%	93.20%	5.49%	-	-
Horiz. %	168.78%	105.49%	189.87%	232.07%	203.80%	105.49%	100.00%	-
NAPS	1.018	0.8764	0.7891	0.703	0.6356	0.834	0.7515	5.18%
YoY %	16.16%	11.06%	12.25%	10.60%	-23.79%	10.98%	-	-
Horiz. %	135.46%	116.62%	105.00%	93.55%	84.58%	110.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 122,430
RPS	192.66	176.53	208.00	159.58	153.08	107.78	90.18	13.48%
YoY %	9.14%	-15.13%	30.34%	4.25%	42.03%	19.52%	-	-
Horiz. %	213.64%	195.75%	230.65%	176.96%	169.75%	119.52%	100.00%	-
EPS	8.58	7.03	8.06	7.63	4.63	5.67	5.74	6.92%
YoY %	22.05%	-12.78%	5.64%	64.79%	-18.34%	-1.22%	-	-
Horiz. %	149.48%	122.47%	140.42%	132.93%	80.66%	98.78%	100.00%	-
DPS	3.01	1.88	3.37	4.02	3.53	1.30	1.23	16.07%
YoY %	60.11%	-44.21%	-16.17%	13.88%	171.54%	5.69%	-	-
Horiz. %	244.72%	152.85%	273.98%	326.83%	286.99%	105.69%	100.00%	-
NAPS	0.7652	0.6574	0.5927	0.5209	0.4636	0.4349	0.3906	11.85%
YoY %	16.40%	10.92%	13.78%	12.36%	6.60%	11.34%	-	-
Horiz. %	195.90%	168.31%	151.74%	133.36%	118.69%	111.34%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.64	0.46	0.58	0.71	0.44	0.65	0.78	-
P/RPS	0.25	0.20	0.21	0.33	0.21	0.31	0.45	-9.32%
YoY %	25.00%	-4.76%	-36.36%	57.14%	-32.26%	-31.11%	-	-
Horiz. %	55.56%	44.44%	46.67%	73.33%	46.67%	68.89%	100.00%	-
P/EPS	5.61	4.91	5.41	6.89	6.93	5.97	7.07	-3.78%
YoY %	14.26%	-9.24%	-21.48%	-0.58%	16.08%	-15.56%	-	-
Horiz. %	79.35%	69.45%	76.52%	97.45%	98.02%	84.44%	100.00%	-
EY	17.83	20.38	18.49	14.51	14.43	16.74	14.15	3.92%
YoY %	-12.51%	10.22%	27.43%	0.55%	-13.80%	18.30%	-	-
Horiz. %	126.01%	144.03%	130.67%	102.54%	101.98%	118.30%	100.00%	-
DY	6.25	5.43	7.76	7.75	10.99	3.85	3.03	12.81%
YoY %	15.10%	-30.03%	0.13%	-29.48%	185.45%	27.06%	-	-
Horiz. %	206.27%	179.21%	256.11%	255.78%	362.71%	127.06%	100.00%	-
P/NAPS	0.63	0.52	0.74	1.01	0.69	0.78	1.04	-8.01%
YoY %	21.15%	-29.73%	-26.73%	46.38%	-11.54%	-25.00%	-	-
Horiz. %	60.58%	50.00%	71.15%	97.12%	66.35%	75.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	26/08/09	28/08/08	27/08/07	12/09/06	26/08/05	01/09/04	-
Price	0.62	0.51	0.57	0.73	0.42	0.80	0.72	-
P/RPS	0.24	0.22	0.21	0.34	0.20	0.39	0.41	-8.53%
YoY %	9.09%	4.76%	-38.24%	70.00%	-48.72%	-4.88%	-	-
Horiz. %	58.54%	53.66%	51.22%	82.93%	48.78%	95.12%	100.00%	-
P/EPS	5.43	5.44	5.31	7.09	6.62	7.35	6.52	-3.00%
YoY %	-0.18%	2.45%	-25.11%	7.10%	-9.93%	12.73%	-	-
Horiz. %	83.28%	83.44%	81.44%	108.74%	101.53%	112.73%	100.00%	-
EY	18.41	18.38	18.82	14.11	15.11	13.60	15.33	3.09%
YoY %	0.16%	-2.34%	33.38%	-6.62%	11.10%	-11.29%	-	-
Horiz. %	120.09%	119.90%	122.77%	92.04%	98.56%	88.71%	100.00%	-
DY	6.45	4.90	7.89	7.53	11.51	3.13	3.29	11.86%
YoY %	31.63%	-37.90%	4.78%	-34.58%	267.73%	-4.86%	-	-
Horiz. %	196.05%	148.94%	239.82%	228.88%	349.85%	95.14%	100.00%	-
P/NAPS	0.61	0.58	0.72	1.04	0.66	0.96	0.96	-7.27%
YoY %	5.17%	-19.44%	-30.77%	57.58%	-31.25%	0.00%	-	-
Horiz. %	63.54%	60.42%	75.00%	108.33%	68.75%	100.00%	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