[DOMINAN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Cumulative Result
Revenue	309,771	231,596	151,190	76,532	308,912	249,121	180,815	43.22%
YoY %	33.75%	53.18%	97.55%	-75.23%	24.00%	37.78%	-	-
Horiz. %	171.32%	128.08%	83.62%	42.33%	170.84%	137.78%	100.00%	-
PBT	19,076	13,992	10,017	5,400	16,149	12,525	9,701	57.02%
YoY %	36.34%	39.68%	85.50%	-66.56%	28.93%	29.11%	-	-
Horiz. %	196.64%	144.23%	103.26%	55.66%	166.47%	129.11%	100.00%	-
Tax	-4,789	-3,539	-2,512	-1,208	-4,371	-2,963	-2,166	69.79%
YoY %	-35.32%	-40.88%	-107.95%	72.36%	-47.52%	-36.80%	-	-
Horiz. %	221.10%	163.39%	115.97%	55.77%	201.80%	136.80%	100.00%	-
NP	14,287	10,453	7,505	4,192	11,778	9,562	7,535	53.25%
YoY %	36.68%	39.28%	79.03%	-64.41%	23.18%	26.90%	-	-
Horiz. %	189.61%	138.73%	99.60%	55.63%	156.31%	126.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,043	10,254	7,337	4,115	11,638	9,374	7,412	53.17%
YoY %	36.95%	39.76%	78.30%	-64.64%	24.15%	26.47%	-	-
Horiz. %	189.46%	138.34%	98.99%	55.52%	157.02%	126.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	25.29%	25.08%	22.37%	27.07%	23.66%	22.33%	-
YoY %	-0.75%	0.84%	12.11%	-17.36%	14.41%	5.96%	-	-
Horiz. %	112.40%	113.26%	112.32%	100.18%	121.23%	105.96%	100.00%	-
Total Cost	295,484	221,143	143,685	72,340	297,134	239,559	173,280	42.77%
YoY %	33.62%	53.91%	98.62%	-75.65%	24.03%	38.25%	-	-
Horiz. %	170.52%	127.62%	82.92%	41.75%	171.48%	138.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,781	111,281	109,323	108,626	111,338	100,398	99,169	18.42%
YoY %	14.83%	1.79%	0.64%	-2.44%	10.90%	1.24%	-	-
Horiz. %	128.85%	112.21%	110.24%	109.54%	112.27%	101.24%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	4,962	3,719	2,478	1,239	1,860	1,859	1,859	92.53%
YoY %	33.42%	50.08%	100.00%	-33.39%	0.05%	0.00%	-	-
Horiz. %	266.92%	200.05%	133.30%	66.65%	100.05%	100.00%	100.00%	-
Div Payout %	35.34%	36.28%	33.78%	30.12%	15.99%	19.84%	25.08%	-
YoY %	-2.59%	7.40%	12.15%	88.37%	-19.41%	-20.89%	-	-
Horiz. %	140.91%	144.66%	134.69%	120.10%	63.76%	79.11%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	127,781	111,281	109,323	108,626	111,338	100,398	99,169	18.42%
YoY %	14.83%	1.79%	0.64%	-2.44%	10.90%	1.24%	-	-
Horiz. %	128.85%	112.21%	110.24%	109.54%	112.27%	101.24%	100.00%	-
NOSH	124,059	123,990	123,935	123,945	124,053	123,994	123,946	0.06%
YoY %	0.06%	0.04%	-0.01%	-0.09%	0.05%	0.04%	-	-
Horiz. %	100.09%	100.04%	99.99%	100.00%	100.09%	100.04%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	4.61%	4.51%	4.96%	5.48%	3.81%	3.84%	4.17%	-
YoY %	2.22%	-9.07%	-9.49%	43.83%	-0.78%	-7.91%	-	-
Horiz. %	110.55%	108.15%	118.94%	131.41%	91.37%	92.09%	100.00%	-
ROE	10.99%	9.21%	6.71%	3.79%	10.45%	9.34%	7.47%	-
YoY %	19.33%	37.26%	77.04%	-63.73%	11.88%	25.03%	-	-
Horiz. %	147.12%	123.29%	89.83%	50.74%	139.89%	125.03%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	249.70	186.79	121.99	61.75	249.01	200.91	145.88	43.13%
YoY %	33.68%	53.12%	97.55%	-75.20%	23.94%	37.72%	-	-
Horiz. %	171.17%	128.04%	83.62%	42.33%	170.70%	137.72%	100.00%	-
EPS	11.32	8.27	5.92	3.32	9.39	7.56	5.98	53.08%
YoY %	36.88%	39.70%	78.31%	-64.64%	24.21%	26.42%	-	-
Horiz. %	189.30%	138.29%	99.00%	55.52%	157.02%	126.42%	100.00%	-
DPS	4.00	3.00	2.00	1.00	1.50	1.50	1.50	92.41%
YoY %	33.33%	50.00%	100.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	266.67%	200.00%	133.33%	66.67%	100.00%	100.00%	100.00%	-
NAPS	1.03	0.8975	0.8821	0.8764	0.8975	0.8097	0.8001	18.35%
YoY %	14.76%	1.75%	0.65%	-2.35%	10.84%	1.20%	-	-
Horiz. %	128.73%	112.17%	110.25%	109.54%	112.17%	101.20%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 123,945
RPS	187.47	140.16	91.50	46.32	186.95	150.76	109.43	43.22%
YoY %	33.75%	53.18%	97.54%	-75.22%	24.01%	37.77%	-	-
Horiz. %	171.31%	128.08%	83.62%	42.33%	170.84%	137.77%	100.00%	-
EPS	8.50	6.21	4.44	2.49	7.04	5.67	4.49	53.09%
YoY %	36.88%	39.86%	78.31%	-64.63%	24.16%	26.28%	-	-
Horiz. %	189.31%	138.31%	98.89%	55.46%	156.79%	126.28%	100.00%	-
DPS	3.00	2.25	1.50	0.75	1.13	1.13	1.13	91.84%
YoY %	33.33%	50.00%	100.00%	-33.63%	0.00%	0.00%	-	-
Horiz. %	265.49%	199.12%	132.74%	66.37%	100.00%	100.00%	100.00%	-
NAPS	0.7733	0.6735	0.6616	0.6574	0.6738	0.6076	0.6002	18.42%
YoY %	14.82%	1.80%	0.64%	-2.43%	10.90%	1.23%	-	-
Horiz. %	128.84%	112.21%	110.23%	109.53%	112.26%	101.23%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.64	0.51	0.53	0.46	0.36	0.56	0.52	-
P/RPS	0.26	0.27	0.43	0.74	0.14	0.28	0.36	-19.51%
YoY %	-3.70%	-37.21%	-41.89%	428.57%	-50.00%	-22.22%	-	-
Horiz. %	72.22%	75.00%	119.44%	205.56%	38.89%	77.78%	100.00%	-
P/EPS	5.65	6.17	8.95	13.86	3.84	7.41	8.70	-25.02%
YoY %	-8.43%	-31.06%	-35.43%	260.94%	-48.18%	-14.83%	-	-
Horiz. %	64.94%	70.92%	102.87%	159.31%	44.14%	85.17%	100.00%	-
EY	17.69	16.22	11.17	7.22	26.06	13.50	11.50	33.29%
YoY %	9.06%	45.21%	54.71%	-72.29%	93.04%	17.39%	-	-
Horiz. %	153.83%	141.04%	97.13%	62.78%	226.61%	117.39%	100.00%	-
DY	6.25	5.88	3.77	2.17	4.17	2.68	2.88	67.69%
YoY %	6.29%	55.97%	73.73%	-47.96%	55.60%	-6.94%	-	-
Horiz. %	217.01%	204.17%	130.90%	75.35%	144.79%	93.06%	100.00%	-
P/NAPS	0.62	0.57	0.60	0.52	0.40	0.69	0.65	-3.10%
YoY %	8.77%	-5.00%	15.38%	30.00%	-42.03%	6.15%	-	-
Horiz. %	95.38%	87.69%	92.31%	80.00%	61.54%	106.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	26/11/09	26/08/09	28/05/09	26/02/09	28/11/08	-
Price	0.59	0.68	0.54	0.51	0.35	0.58	0.59	-
P/RPS	0.24	0.36	0.44	0.83	0.14	0.29	0.40	-28.88%
YoY %	-33.33%	-18.18%	-46.99%	492.86%	-51.72%	-27.50%	-	-
Horiz. %	60.00%	90.00%	110.00%	207.50%	35.00%	72.50%	100.00%	-
P/EPS	5.21	8.22	9.12	15.36	3.73	7.67	9.87	-34.71%
YoY %	-36.62%	-9.87%	-40.62%	311.80%	-51.37%	-22.29%	-	-
Horiz. %	52.79%	83.28%	92.40%	155.62%	37.79%	77.71%	100.00%	-
EY	19.19	12.16	10.96	6.51	26.80	13.03	10.14	53.05%
YoY %	57.81%	10.95%	68.36%	-75.71%	105.68%	28.50%	-	-
Horiz. %	189.25%	119.92%	108.09%	64.20%	264.30%	128.50%	100.00%	-
DY	6.78	4.41	3.70	1.96	4.29	2.59	2.54	92.54%
YoY %	53.74%	19.19%	88.78%	-54.31%	65.64%	1.97%	-	-
Horiz. %	266.93%	173.62%	145.67%	77.17%	168.90%	101.97%	100.00%	-
P/NAPS	0.57	0.76	0.61	0.58	0.39	0.72	0.74	-15.98%
YoY %	-25.00%	24.59%	5.17%	48.72%	-45.83%	-2.70%	-	-
Horiz. %	77.03%	102.70%	82.43%	78.38%	52.70%	97.30%	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