[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Annualized Quarter Result
Revenue	337,446	340,428	309,771	308,794	302,380	306,128	308,912	6.06%
YoY %	-0.88%	9.90%	0.32%	2.12%	-1.22%	-0.90%	-	-
Horiz. %	109.24%	110.20%	100.28%	99.96%	97.89%	99.10%	100.00%	-
PBT	19,292	22,512	19,076	18,656	20,034	21,600	16,149	12.57%
YoY %	-14.30%	18.01%	2.25%	-6.88%	-7.25%	33.75%	-	-
Horiz. %	119.46%	139.40%	118.12%	115.52%	124.06%	133.75%	100.00%	-
Tax	-4,782	-5,372	-4,789	-4,718	-5,024	-4,832	-4,371	6.16%
YoY %	10.98%	-12.17%	-1.50%	6.09%	-3.97%	-10.55%	-	-
Horiz. %	109.40%	122.90%	109.56%	107.94%	114.94%	110.55%	100.00%	-
NP	14,510	17,140	14,287	13,937	15,010	16,768	11,778	14.90%
YoY %	-15.34%	19.97%	2.51%	-7.15%	-10.48%	42.37%	-	-
Horiz. %	123.20%	145.53%	121.30%	118.33%	127.44%	142.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,358	16,992	14,043	13,672	14,674	16,460	11,638	15.01%
YoY %	-15.50%	21.00%	2.71%	-6.83%	-10.85%	41.43%	-	-
Horiz. %	123.37%	146.00%	120.67%	117.48%	126.09%	141.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	23.86%	25.10%	25.29%	25.08%	22.37%	27.07%	-
YoY %	3.90%	-4.94%	-0.75%	0.84%	12.11%	-17.36%	-	-
Horiz. %	91.58%	88.14%	92.72%	93.42%	92.65%	82.64%	100.00%	-
Total Cost	322,936	323,288	295,484	294,857	287,370	289,360	297,134	5.70%
YoY %	-0.11%	9.41%	0.21%	2.61%	-0.69%	-2.62%	-	-
Horiz. %	108.68%	108.80%	99.44%	99.23%	96.71%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,178	126,446	127,781	111,281	109,323	108,626	111,338	8.69%
YoY %	-0.21%	-1.04%	14.83%	1.79%	0.64%	-2.44%	-	-
Horiz. %	113.33%	113.57%	114.77%	99.95%	98.19%	97.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	4,968	4,968	4,962	4,959	4,957	4,957	1,860	92.39%
YoY %	0.00%	0.12%	0.06%	0.04%	0.00%	166.51%	-	-
Horiz. %	267.10%	267.10%	266.77%	266.61%	266.51%	266.51%	100.00%	-
Div Payout %	34.60%	29.24%	35.34%	36.28%	33.78%	30.12%	15.99%	-
YoY %	18.33%	-17.26%	-2.59%	7.40%	12.15%	88.37%	-	-
Horiz. %	216.39%	182.86%	221.01%	226.89%	211.26%	188.37%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	126,178	126,446	127,781	111,281	109,323	108,626	111,338	8.69%
YoY %	-0.21%	-1.04%	14.83%	1.79%	0.64%	-2.44%	-	-
Horiz. %	113.33%	113.57%	114.77%	99.95%	98.19%	97.56%	100.00%	-
NOSH	124,204	124,210	124,059	123,990	123,935	123,945	124,053	0.08%
YoY %	-0.00%	0.12%	0.06%	0.04%	-0.01%	-0.09%	-	-
Horiz. %	100.12%	100.13%	100.00%	99.95%	99.90%	99.91%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	4.30%	5.03%	4.61%	4.51%	4.96%	5.48%	3.81%	-
YoY %	-14.51%	9.11%	2.22%	-9.07%	-9.49%	43.83%	-	-
Horiz. %	112.86%	132.02%	121.00%	118.37%	130.18%	143.83%	100.00%	-
ROE	11.38%	13.44%	10.99%	12.29%	13.42%	15.15%	10.45%	-
YoY %	-15.33%	22.29%	-10.58%	-8.42%	-11.42%	44.98%	-	-
Horiz. %	108.90%	128.61%	105.17%	117.61%	128.42%	144.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	271.69	274.07	249.70	249.05	243.98	246.99	249.01	5.97%
YoY %	-0.87%	9.76%	0.26%	2.08%	-1.22%	-0.81%	-	-
Horiz. %	109.11%	110.06%	100.28%	100.02%	97.98%	99.19%	100.00%	-
EPS	11.56	13.68	11.32	11.03	11.84	13.28	9.39	14.85%
YoY %	-15.50%	20.85%	2.63%	-6.84%	-10.84%	41.43%	-	-
Horiz. %	123.11%	145.69%	120.55%	117.47%	126.09%	141.43%	100.00%	-
DPS	4.00	4.00	4.00	4.00	4.00	4.00	1.50	92.18%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	166.67%	-	-
Horiz. %	266.67%	266.67%	266.67%	266.67%	266.67%	266.67%	100.00%	-
NAPS	1.0159	1.018	1.03	0.8975	0.8821	0.8764	0.8975	8.60%
YoY %	-0.21%	-1.17%	14.76%	1.75%	0.65%	-2.35%	-	-
Horiz. %	113.19%	113.43%	114.76%	100.00%	98.28%	97.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 124,127
RPS	205.87	207.69	188.98	188.39	184.47	186.76	188.46	6.06%
YoY %	-0.88%	9.90%	0.31%	2.13%	-1.23%	-0.90%	-	-
Horiz. %	109.24%	110.20%	100.28%	99.96%	97.88%	99.10%	100.00%	-
EPS	8.76	10.37	8.57	8.34	8.95	10.04	7.10	15.02%
YoY %	-15.53%	21.00%	2.76%	-6.82%	-10.86%	41.41%	-	-
Horiz. %	123.38%	146.06%	120.70%	117.46%	126.06%	141.41%	100.00%	-
DPS	3.03	3.03	3.03	3.03	3.02	3.02	1.14	91.76%
YoY %	0.00%	0.00%	0.00%	0.33%	0.00%	164.91%	-	-
Horiz. %	265.79%	265.79%	265.79%	265.79%	264.91%	264.91%	100.00%	-
NAPS	0.7698	0.7714	0.7796	0.6789	0.667	0.6627	0.6792	8.69%
YoY %	-0.21%	-1.05%	14.83%	1.78%	0.65%	-2.43%	-	-
Horiz. %	113.34%	113.57%	114.78%	99.96%	98.20%	97.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.64	0.64	0.64	0.51	0.53	0.46	0.36	-
P/RPS	0.24	0.23	0.26	0.20	0.22	0.19	0.14	43.19%
YoY %	4.35%	-11.54%	30.00%	-9.09%	15.79%	35.71%	-	-
Horiz. %	171.43%	164.29%	185.71%	142.86%	157.14%	135.71%	100.00%	-
P/EPS	5.54	4.68	5.65	4.63	4.48	3.46	3.84	27.65%
YoY %	18.38%	-17.17%	22.03%	3.35%	29.48%	-9.90%	-	-
Horiz. %	144.27%	121.88%	147.14%	120.57%	116.67%	90.10%	100.00%	-
EY	18.06	21.38	17.69	21.62	22.34	28.87	26.06	-21.67%
YoY %	-15.53%	20.86%	-18.18%	-3.22%	-22.62%	10.78%	-	-
Horiz. %	69.30%	82.04%	67.88%	82.96%	85.73%	110.78%	100.00%	-
DY	6.25	6.25	6.25	7.84	7.55	8.70	4.17	30.93%
YoY %	0.00%	0.00%	-20.28%	3.84%	-13.22%	108.63%	-	-
Horiz. %	149.88%	149.88%	149.88%	188.01%	181.06%	208.63%	100.00%	-
P/NAPS	0.63	0.63	0.62	0.57	0.60	0.52	0.40	35.33%
YoY %	0.00%	1.61%	8.77%	-5.00%	15.38%	30.00%	-	-
Horiz. %	157.50%	157.50%	155.00%	142.50%	150.00%	130.00%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	27/08/10	27/05/10	25/02/10	26/11/09	26/08/09	28/05/09	-
Price	0.75	0.62	0.59	0.68	0.54	0.51	0.35	-
P/RPS	0.28	0.23	0.24	0.27	0.22	0.21	0.14	58.67%
YoY %	21.74%	-4.17%	-11.11%	22.73%	4.76%	50.00%	-	-
Horiz. %	200.00%	164.29%	171.43%	192.86%	157.14%	150.00%	100.00%	-
P/EPS	6.49	4.53	5.21	6.17	4.56	3.84	3.73	44.61%
YoY %	43.27%	-13.05%	-15.56%	35.31%	18.75%	2.95%	-	-
Horiz. %	173.99%	121.45%	139.68%	165.42%	122.25%	102.95%	100.00%	-
EY	15.41	22.06	19.19	16.22	21.93	26.04	26.80	-30.82%
YoY %	-30.15%	14.96%	18.31%	-26.04%	-15.78%	-2.84%	-	-
Horiz. %	57.50%	82.31%	71.60%	60.52%	81.83%	97.16%	100.00%	-
DY	5.33	6.45	6.78	5.88	7.41	7.84	4.29	15.55%
YoY %	-17.36%	-4.87%	15.31%	-20.65%	-5.48%	82.75%	-	-
Horiz. %	124.24%	150.35%	158.04%	137.06%	172.73%	182.75%	100.00%	-
P/NAPS	0.74	0.61	0.57	0.76	0.61	0.58	0.39	53.20%
YoY %	21.31%	7.02%	-25.00%	24.59%	5.17%	48.72%	-	-
Horiz. %	189.74%	156.41%	146.15%	194.87%	156.41%	148.72%	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