[DOMINAN] YoY TTM 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
TTM Result
Revenue	424,138	387,961	337,249	318,346	291,694	343,696	263,695	8.23%
YoY %	9.32%	15.04%	5.94%	9.14%	-15.13%	30.34%	-	-
Horiz. %	160.84%	147.12%	127.89%	120.73%	110.62%	130.34%	100.00%	-
PBT	18,494	22,789	17,604	19,304	16,170	18,434	17,345	1.07%
YoY %	-18.85%	29.45%	-8.81%	19.38%	-12.28%	6.28%	-	-
Horiz. %	106.62%	131.39%	101.49%	111.29%	93.23%	106.28%	100.00%	-
Tax	-4,645	-5,672	-4,495	-4,924	-4,411	-4,828	-4,393	0.93%
YoY %	18.11%	-26.18%	8.71%	-11.63%	8.64%	-9.90%	-	-
Horiz. %	105.74%	129.11%	102.32%	112.09%	100.41%	109.90%	100.00%	-
NP	13,849	17,117	13,109	14,380	11,759	13,606	12,952	1.12%
YoY %	-19.09%	30.57%	-8.84%	22.29%	-13.57%	5.05%	-	-
Horiz. %	106.93%	132.16%	101.21%	111.03%	90.79%	105.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,853	17,117	12,741	14,176	11,620	13,311	12,609	1.57%
YoY %	-19.07%	34.35%	-10.12%	22.00%	-12.70%	5.57%	-	-
Horiz. %	109.87%	135.75%	101.05%	112.43%	92.16%	105.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	24.89%	25.53%	25.51%	27.28%	26.19%	25.33%	-
YoY %	0.92%	-2.51%	0.08%	-6.49%	4.16%	3.40%	-	-
Horiz. %	99.17%	98.26%	100.79%	100.71%	107.70%	103.40%	100.00%	-
Total Cost	410,289	370,844	324,140	303,966	279,935	330,090	250,743	8.54%
YoY %	10.64%	14.41%	6.64%	8.58%	-15.19%	31.64%	-	-
Horiz. %	163.63%	147.90%	129.27%	121.23%	111.64%	131.64%	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	5,340	6,344	4,975	4,969	3,104	5,562	6,650	-3.58%
YoY %	-15.83%	27.52%	0.12%	60.08%	-44.19%	-16.36%	-	-
Horiz. %	80.30%	95.40%	74.81%	74.72%	46.68%	83.64%	100.00%	-
Div Payout %	38.55%	37.06%	39.05%	35.06%	26.71%	41.79%	52.74%	-
YoY %	4.02%	-5.10%	11.38%	31.26%	-36.09%	-20.76%	-	-
Horiz. %	73.09%	70.27%	74.04%	66.48%	50.64%	79.24%	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	3.27%	4.41%	3.89%	4.52%	4.03%	3.96%	4.91%	-
YoY %	-25.85%	13.37%	-13.94%	12.16%	1.77%	-19.35%	-	-
Horiz. %	66.60%	89.82%	79.23%	92.06%	82.08%	80.65%	100.00%	-
ROE	8.51%	11.16%	9.03%	11.21%	10.70%	13.59%	14.65%	-
YoY %	-23.75%	23.59%	-19.45%	4.77%	-21.27%	-7.24%	-	-
Horiz. %	58.09%	76.18%	61.64%	76.52%	73.04%	92.76%	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	315.28	295.83	269.98	256.30	235.34	276.92	215.38	6.55%
YoY %	6.57%	9.57%	5.34%	8.91%	-15.02%	28.57%	-	-
Horiz. %	146.38%	137.35%	125.35%	119.00%	109.27%	128.57%	100.00%	-
EPS	10.30	13.05	10.20	11.41	9.38	10.72	10.30	0.00%
YoY %	-21.07%	27.94%	-10.60%	21.64%	-12.50%	4.08%	-	-
Horiz. %	100.00%	126.70%	99.03%	110.78%	91.07%	104.08%	100.00%	-
DPS	4.00	4.84	4.00	4.00	2.50	4.50	5.50	-5.16%
YoY %	-17.36%	21.00%	0.00%	60.00%	-44.44%	-18.18%	-	-
Horiz. %	72.73%	88.00%	72.73%	72.73%	45.45%	81.82%	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	256.68	234.79	204.10	192.66	176.53	208.00	159.58	8.23%
YoY %	9.32%	15.04%	5.94%	9.14%	-15.13%	30.34%	-	-
Horiz. %	160.85%	147.13%	127.90%	120.73%	110.62%	130.34%	100.00%	-
EPS	8.38	10.36	7.71	8.58	7.03	8.06	7.63	1.57%
YoY %	-19.11%	34.37%	-10.14%	22.05%	-12.78%	5.64%	-	-
Horiz. %	109.83%	135.78%	101.05%	112.45%	92.14%	105.64%	100.00%	-
DPS	3.23	3.84	3.01	3.01	1.88	3.37	4.02	-3.57%
YoY %	-15.89%	27.57%	0.00%	60.11%	-44.21%	-16.17%	-	-
Horiz. %	80.35%	95.52%	74.88%	74.88%	46.77%	83.83%	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	0.29	0.26	0.21	0.25	0.20	0.21	0.33	-2.12%
YoY %	11.54%	23.81%	-16.00%	25.00%	-4.76%	-36.36%	-	-
Horiz. %	87.88%	78.79%	63.64%	75.76%	60.61%	63.64%	100.00%	-
P/EPS	8.74	5.82	5.59	5.61	4.91	5.41	6.89	4.03%
YoY %	50.17%	4.11%	-0.36%	14.26%	-9.24%	-21.48%	-	-
Horiz. %	126.85%	84.47%	81.13%	81.42%	71.26%	78.52%	100.00%	-
EY	11.44	17.17	17.89	17.83	20.38	18.49	14.51	-3.88%
YoY %	-33.37%	-4.02%	0.34%	-12.51%	10.22%	27.43%	-	-
Horiz. %	78.84%	118.33%	123.29%	122.88%	140.45%	127.43%	100.00%	-
DY	4.44	6.37	7.02	6.25	5.43	7.76	7.75	-8.85%
YoY %	-30.30%	-9.26%	12.32%	15.10%	-30.03%	0.13%	-	-
Horiz. %	57.29%	82.19%	90.58%	80.65%	70.06%	100.13%	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	0.26	0.26	0.18	0.24	0.22	0.21	0.34	-4.36%
YoY %	0.00%	44.44%	-25.00%	9.09%	4.76%	-38.24%	-	-
Horiz. %	76.47%	76.47%	52.94%	70.59%	64.71%	61.76%	100.00%	-
P/EPS	7.96	5.90	4.80	5.43	5.44	5.31	7.09	1.94%
YoY %	34.92%	22.92%	-11.60%	-0.18%	2.45%	-25.11%	-	-
Horiz. %	112.27%	83.22%	67.70%	76.59%	76.73%	74.89%	100.00%	-
EY	12.56	16.95	20.82	18.41	18.38	18.82	14.11	-1.91%
YoY %	-25.90%	-18.59%	13.09%	0.16%	-2.34%	33.38%	-	-
Horiz. %	89.01%	120.13%	147.55%	130.47%	130.26%	133.38%	100.00%	-
DY	4.88	6.28	8.16	6.45	4.90	7.89	7.53	-6.96%
YoY %	-22.29%	-23.04%	26.51%	31.63%	-37.90%	4.78%	-	-
Horiz. %	64.81%	83.40%	108.37%	85.66%	65.07%	104.78%	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