[DOMINAN] YoY TTM Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	336,535	309,771	308,912	316,730	275,233	223,876	167,514	12.32%
YoY %	8.64%	0.28%	-2.47%	15.08%	22.94%	33.65%	-	-
Horiz. %	200.90%	184.92%	184.41%	189.08%	164.30%	133.65%	100.00%	-
PBT	17,093	19,076	16,149	16,924	17,981	8,983	11,645	6.60%
YoY %	-10.40%	18.12%	-4.58%	-5.88%	100.17%	-22.86%	-	-
Horiz. %	146.78%	163.81%	138.68%	145.33%	154.41%	77.14%	100.00%	-
Tax	-4,328	-4,789	-4,371	-4,388	-3,665	-2,267	-2,217	11.78%
YoY %	9.63%	-9.56%	0.39%	-19.73%	-61.67%	-2.26%	-	-
Horiz. %	195.22%	216.01%	197.16%	197.93%	165.31%	102.26%	100.00%	-
NP	12,765	14,287	11,778	12,536	14,316	6,716	9,428	5.17%
YoY %	-10.65%	21.30%	-6.05%	-12.43%	113.16%	-28.77%	-	-
Horiz. %	135.39%	151.54%	124.93%	132.97%	151.85%	71.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,492	14,043	11,638	12,251	13,453	6,585	9,428	4.79%
YoY %	-11.04%	20.67%	-5.00%	-8.93%	104.30%	-30.15%	-	-
Horiz. %	132.50%	148.95%	123.44%	129.94%	142.69%	69.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.32%	25.10%	27.07%	25.93%	20.38%	25.24%	19.04%	-
YoY %	0.88%	-7.28%	4.40%	27.23%	-19.26%	32.56%	-	-
Horiz. %	132.98%	131.83%	142.17%	136.19%	107.04%	132.56%	100.00%	-
Total Cost	323,770	295,484	297,134	304,194	260,917	217,160	158,086	12.68%
YoY %	9.57%	-0.56%	-2.32%	16.59%	20.15%	37.37%	-	-
Horiz. %	204.81%	186.91%	187.96%	192.42%	165.05%	137.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	124,007	127,963	111,568	94,063	82,602	72,315	69,056	10.24%
YoY %	-3.09%	14.70%	18.61%	13.87%	14.23%	4.72%	-	-
Horiz. %	179.57%	185.30%	161.56%	136.21%	119.62%	104.72%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	4,968	4,967	1,864	5,562	6,650	5,826	6,452	-4.26%
YoY %	0.02%	166.47%	-66.49%	-16.36%	14.14%	-9.70%	-	-
Horiz. %	77.00%	76.98%	28.89%	86.21%	103.07%	90.30%	100.00%	-
Div Payout %	39.77%	35.37%	16.02%	45.40%	49.43%	88.48%	68.44%	-
YoY %	12.44%	120.79%	-64.71%	-8.15%	-44.13%	29.28%	-	-
Horiz. %	58.11%	51.68%	23.41%	66.34%	72.22%	129.28%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	124,007	127,963	111,568	94,063	82,602	72,315	69,056	10.24%
YoY %	-3.09%	14.70%	18.61%	13.87%	14.23%	4.72%	-	-
Horiz. %	179.57%	185.30%	161.56%	136.21%	119.62%	104.72%	100.00%	-
NOSH	124,007	124,236	124,310	124,225	121,456	120,526	85,934	6.30%
YoY %	-0.18%	-0.06%	0.07%	2.28%	0.77%	40.25%	-	-
Horiz. %	144.30%	144.57%	144.66%	144.56%	141.34%	140.25%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	3.79%	4.61%	3.81%	3.96%	5.20%	3.00%	5.63%	-
YoY %	-17.79%	21.00%	-3.79%	-23.85%	73.33%	-46.71%	-	-
Horiz. %	67.32%	81.88%	67.67%	70.34%	92.36%	53.29%	100.00%	-
ROE	10.07%	10.97%	10.43%	13.02%	16.29%	9.11%	13.65%	-
YoY %	-8.20%	5.18%	-19.89%	-20.07%	78.81%	-33.26%	-	-
Horiz. %	73.77%	80.37%	76.41%	95.38%	119.34%	66.74%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	271.38	249.34	248.50	254.96	226.61	185.75	194.93	5.66%
YoY %	8.84%	0.34%	-2.53%	12.51%	22.00%	-4.71%	-	-
Horiz. %	139.22%	127.91%	127.48%	130.80%	116.25%	95.29%	100.00%	-
EPS	10.07	11.30	9.36	9.86	11.08	5.46	10.97	-1.41%
YoY %	-10.88%	20.73%	-5.07%	-11.01%	102.93%	-50.23%	-	-
Horiz. %	91.80%	103.01%	85.32%	89.88%	101.00%	49.77%	100.00%	-
DPS	4.00	4.00	1.50	4.50	5.50	4.83	7.50	-9.94%
YoY %	0.00%	166.67%	-66.67%	-18.18%	13.87%	-35.60%	-	-
Horiz. %	53.33%	53.33%	20.00%	60.00%	73.33%	64.40%	100.00%	-
NAPS	1.00	1.03	0.8975	0.7572	0.6801	0.60	0.8036	3.70%
YoY %	-2.91%	14.76%	18.53%	11.34%	13.35%	-25.34%	-	-
Horiz. %	124.44%	128.17%	111.68%	94.23%	84.63%	74.66%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 124,225
RPS	203.66	187.47	186.95	191.68	166.57	135.49	101.38	12.32%
YoY %	8.64%	0.28%	-2.47%	15.07%	22.94%	33.65%	-	-
Horiz. %	200.89%	184.92%	184.41%	189.07%	164.30%	133.65%	100.00%	-
EPS	7.56	8.50	7.04	7.41	8.14	3.99	5.71	4.78%
YoY %	-11.06%	20.74%	-4.99%	-8.97%	104.01%	-30.12%	-	-
Horiz. %	132.40%	148.86%	123.29%	129.77%	142.56%	69.88%	100.00%	-
DPS	3.01	3.01	1.13	3.37	4.02	3.53	3.90	-4.22%
YoY %	0.00%	166.37%	-66.47%	-16.17%	13.88%	-9.49%	-	-
Horiz. %	77.18%	77.18%	28.97%	86.41%	103.08%	90.51%	100.00%	-
NAPS	0.7505	0.7744	0.6752	0.5693	0.4999	0.4376	0.4179	10.24%
YoY %	-3.09%	14.69%	18.60%	13.88%	14.24%	4.71%	-	-
Horiz. %	179.59%	185.31%	161.57%	136.23%	119.62%	104.71%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.62	0.64	0.36	0.60	0.65	0.45	0.72	-
P/RPS	0.23	0.26	0.14	0.24	0.29	0.24	0.37	-7.61%
YoY %	-11.54%	85.71%	-41.67%	-17.24%	20.83%	-35.14%	-	-
Horiz. %	62.16%	70.27%	37.84%	64.86%	78.38%	64.86%	100.00%	-
P/EPS	6.15	5.66	3.85	6.08	5.87	8.24	6.56	-1.06%
YoY %	8.66%	47.01%	-36.68%	3.58%	-28.76%	25.61%	-	-
Horiz. %	93.75%	86.28%	58.69%	92.68%	89.48%	125.61%	100.00%	-
EY	16.25	17.66	26.01	16.44	17.04	12.14	15.24	1.07%
YoY %	-7.98%	-32.10%	58.21%	-3.52%	40.36%	-20.34%	-	-
Horiz. %	106.63%	115.88%	170.67%	107.87%	111.81%	79.66%	100.00%	-
DY	6.45	6.25	4.17	7.50	8.46	10.74	10.42	-7.67%
YoY %	3.20%	49.88%	-44.40%	-11.35%	-21.23%	3.07%	-	-
Horiz. %	61.90%	59.98%	40.02%	71.98%	81.19%	103.07%	100.00%	-
P/NAPS	0.62	0.62	0.40	0.79	0.96	0.75	0.90	-6.01%
YoY %	0.00%	55.00%	-49.37%	-17.71%	28.00%	-16.67%	-	-
Horiz. %	68.89%	68.89%	44.44%	87.78%	106.67%	83.33%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	27/05/10	28/05/09	29/05/08	30/05/07	31/05/06	27/05/05	-
Price	0.58	0.59	0.35	0.54	0.71	0.47	0.67	-
P/RPS	0.21	0.24	0.14	0.21	0.31	0.25	0.34	-7.71%
YoY %	-12.50%	71.43%	-33.33%	-32.26%	24.00%	-26.47%	-	-
Horiz. %	61.76%	70.59%	41.18%	61.76%	91.18%	73.53%	100.00%	-
P/EPS	5.76	5.22	3.74	5.48	6.41	8.60	6.11	-0.97%
YoY %	10.34%	39.57%	-31.75%	-14.51%	-25.47%	40.75%	-	-
Horiz. %	94.27%	85.43%	61.21%	89.69%	104.91%	140.75%	100.00%	-
EY	17.37	19.16	26.75	18.26	15.60	11.62	16.37	0.99%
YoY %	-9.34%	-28.37%	46.50%	17.05%	34.25%	-29.02%	-	-
Horiz. %	106.11%	117.04%	163.41%	111.55%	95.30%	70.98%	100.00%	-
DY	6.90	6.78	4.29	8.33	7.75	10.29	11.19	-7.73%
YoY %	1.77%	58.04%	-48.50%	7.48%	-24.68%	-8.04%	-	-
Horiz. %	61.66%	60.59%	38.34%	74.44%	69.26%	91.96%	100.00%	-
P/NAPS	0.58	0.57	0.39	0.71	1.04	0.78	0.83	-5.79%
YoY %	1.75%	46.15%	-45.07%	-31.73%	33.33%	-6.02%	-	-
Horiz. %	69.88%	68.67%	46.99%	85.54%	125.30%	93.98%	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