[DOMINAN] QoQ 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
Quarter Result
Revenue	78,175	80,406	74,658	76,532	59,791	68,306	87,065	-6.93%
YoY %	-2.77%	7.70%	-2.45%	28.00%	-12.47%	-21.55%	-	-
Horiz. %	89.79%	92.35%	85.75%	87.90%	68.67%	78.45%	100.00%	-
PBT	5,084	3,975	4,617	5,400	3,624	2,824	4,322	11.44%
YoY %	27.90%	-13.91%	-14.50%	49.01%	28.33%	-34.66%	-	-
Horiz. %	117.63%	91.97%	106.83%	124.94%	83.85%	65.34%	100.00%	-
Tax	-1,250	-1,027	-1,304	-1,208	-1,408	-797	-998	16.21%
YoY %	-21.71%	21.24%	-7.95%	14.20%	-76.66%	20.14%	-	-
Horiz. %	125.25%	102.91%	130.66%	121.04%	141.08%	79.86%	100.00%	-
NP	3,834	2,948	3,313	4,192	2,216	2,027	3,324	9.99%
YoY %	30.05%	-11.02%	-20.97%	89.17%	9.32%	-39.02%	-	-
Horiz. %	115.34%	88.69%	99.67%	126.11%	66.67%	60.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,789	2,917	3,222	4,115	2,264	1,962	3,279	10.12%
YoY %	29.89%	-9.47%	-21.70%	81.76%	15.39%	-40.16%	-	-
Horiz. %	115.55%	88.96%	98.26%	125.50%	69.05%	59.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.59%	25.84%	28.24%	22.37%	38.85%	28.22%	23.09%	-
YoY %	-4.84%	-8.50%	26.24%	-42.42%	37.67%	22.22%	-	-
Horiz. %	106.50%	111.91%	122.30%	96.88%	168.25%	122.22%	100.00%	-
Total Cost	74,341	77,458	71,345	72,340	57,575	66,279	83,741	-7.63%
YoY %	-4.02%	8.57%	-1.38%	25.64%	-13.13%	-20.85%	-	-
Horiz. %	88.77%	92.50%	85.20%	86.39%	68.75%	79.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,963	111,404	109,734	108,626	111,568	100,546	99,376	18.37%
YoY %	14.86%	1.52%	1.02%	-2.64%	10.96%	1.18%	-	-
Horiz. %	128.77%	112.10%	110.42%	109.31%	112.27%	101.18%	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	1,242	1,241	1,244	1,239	1,864	-	-	-
YoY %	0.08%	-0.24%	0.40%	-33.53%	0.00%	-	-	-
Horiz. %	66.63%	66.58%	66.74%	66.47%	100.00%	-	-	-
Div Payout %	32.79%	42.55%	38.61%	30.12%	82.36%	-	-	-
YoY %	-22.94%	10.20%	28.19%	-63.43%	0.00%	-	-	-
Horiz. %	39.81%	51.66%	46.88%	36.57%	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	127,963	111,404	109,734	108,626	111,568	100,546	99,376	18.37%
YoY %	14.86%	1.52%	1.02%	-2.64%	10.96%	1.18%	-	-
Horiz. %	128.77%	112.10%	110.42%	109.31%	112.27%	101.18%	100.00%	-
NOSH	124,236	124,127	124,401	123,945	124,310	124,177	124,204	0.01%
YoY %	0.09%	-0.22%	0.37%	-0.29%	0.11%	-0.02%	-	-
Horiz. %	100.03%	99.94%	100.16%	99.79%	100.09%	99.98%	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	4.90%	3.67%	4.44%	5.48%	3.71%	2.97%	3.82%	-
YoY %	33.51%	-17.34%	-18.98%	47.71%	24.92%	-22.25%	-	-
Horiz. %	128.27%	96.07%	116.23%	143.46%	97.12%	77.75%	100.00%	-
ROE	2.96%	2.62%	2.94%	3.79%	2.03%	1.95%	3.30%	-
YoY %	12.98%	-10.88%	-22.43%	86.70%	4.10%	-40.91%	-	-
Horiz. %	89.70%	79.39%	89.09%	114.85%	61.52%	59.09%	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	62.92	64.78	60.01	61.75	48.10	55.01	70.10	-6.95%
YoY %	-2.87%	7.95%	-2.82%	28.38%	-12.56%	-21.53%	-	-
Horiz. %	89.76%	92.41%	85.61%	88.09%	68.62%	78.47%	100.00%	-
EPS	3.05	2.35	2.59	3.32	1.83	1.58	2.64	10.11%
YoY %	29.79%	-9.27%	-21.99%	81.42%	15.82%	-40.15%	-	-
Horiz. %	115.53%	89.02%	98.11%	125.76%	69.32%	59.85%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.50	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	66.67%	66.67%	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	47.31	48.66	45.18	46.32	36.18	41.34	52.69	-6.93%
YoY %	-2.77%	7.70%	-2.46%	28.03%	-12.48%	-21.54%	-	-
Horiz. %	89.79%	92.35%	85.75%	87.91%	68.67%	78.46%	100.00%	-
EPS	2.29	1.77	1.95	2.49	1.37	1.19	1.98	10.19%
YoY %	29.38%	-9.23%	-21.69%	81.75%	15.13%	-39.90%	-	-
Horiz. %	115.66%	89.39%	98.48%	125.76%	69.19%	60.10%	100.00%	-
DPS	0.75	0.75	0.75	0.75	1.13	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-33.63%	0.00%	0.00%	-	-
Horiz. %	66.37%	66.37%	66.37%	66.37%	100.00%	-	-	-
NAPS	0.7744	0.6742	0.6641	0.6574	0.6752	0.6085	0.6014	18.37%
YoY %	14.86%	1.52%	1.02%	-2.64%	10.96%	1.18%	-	-
Horiz. %	128.77%	112.11%	110.43%	109.31%	112.27%	101.18%	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	1.02	0.79	0.88	0.74	0.75	1.02	0.74	23.87%
YoY %	29.11%	-10.23%	18.92%	-1.33%	-26.47%	37.84%	-	-
Horiz. %	137.84%	106.76%	118.92%	100.00%	101.35%	137.84%	100.00%	-
P/EPS	20.98	21.70	20.46	13.86	19.77	35.44	19.70	4.29%
YoY %	-3.32%	6.06%	47.62%	-29.89%	-44.22%	79.90%	-	-
Horiz. %	106.50%	110.15%	103.86%	70.36%	100.36%	179.90%	100.00%	-
EY	4.77	4.61	4.89	7.22	5.06	2.82	5.08	-4.11%
YoY %	3.47%	-5.73%	-32.27%	42.69%	79.43%	-44.49%	-	-
Horiz. %	93.90%	90.75%	96.26%	142.13%	99.61%	55.51%	100.00%	-
DY	1.56	1.96	1.89	2.17	4.17	0.00	0.00	-
YoY %	-20.41%	3.70%	-12.90%	-47.96%	0.00%	0.00%	-	-
Horiz. %	37.41%	47.00%	45.32%	52.04%	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	0.94	1.05	0.90	0.83	0.73	1.05	0.84	7.79%
YoY %	-10.48%	16.67%	8.43%	13.70%	-30.48%	25.00%	-	-
Horiz. %	111.90%	125.00%	107.14%	98.81%	86.90%	125.00%	100.00%	-
P/EPS	19.35	28.94	20.85	15.36	19.22	36.71	22.35	-9.16%
YoY %	-33.14%	38.80%	35.74%	-20.08%	-47.64%	64.25%	-	-
Horiz. %	86.58%	129.49%	93.29%	68.72%	86.00%	164.25%	100.00%	-
EY	5.17	3.46	4.80	6.51	5.20	2.72	4.47	10.19%
YoY %	49.42%	-27.92%	-26.27%	25.19%	91.18%	-39.15%	-	-
Horiz. %	115.66%	77.40%	107.38%	145.64%	116.33%	60.85%	100.00%	-
DY	1.69	1.47	1.85	1.96	4.29	0.00	0.00	-
YoY %	14.97%	-20.54%	-5.61%	-54.31%	0.00%	0.00%	-	-
Horiz. %	39.39%	34.27%	43.12%	45.69%	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