[DOMINAN] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	337,446	302,380	361,630	302,198	297,396	217,742	169,632	12.13%
YoY %	11.60%	-16.38%	19.67%	1.61%	36.58%	28.36%	-	-
Horiz. %	198.93%	178.26%	213.19%	178.15%	175.32%	128.36%	100.00%	-
PBT	19,292	20,034	19,402	16,168	18,322	11,454	12,982	6.82%
YoY %	-3.70%	3.26%	20.00%	-11.76%	59.96%	-11.77%	-	-
Horiz. %	148.61%	154.32%	149.45%	124.54%	141.13%	88.23%	100.00%	-
Tax	-4,782	-5,024	-4,332	-3,440	-3,700	-1,942	-1,352	23.42%
YoY %	4.82%	-15.97%	-25.93%	7.03%	-90.53%	-43.64%	-	-
Horiz. %	353.70%	371.60%	320.41%	254.44%	273.67%	143.64%	100.00%	-
NP	14,510	15,010	15,070	12,728	14,622	9,512	11,630	3.75%
YoY %	-3.33%	-0.40%	18.40%	-12.95%	53.72%	-18.21%	-	-
Horiz. %	124.76%	129.06%	129.58%	109.44%	125.73%	81.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,358	14,674	14,824	12,396	14,402	9,340	11,630	3.57%
YoY %	-2.15%	-1.01%	19.59%	-13.93%	54.20%	-19.69%	-	-
Horiz. %	123.46%	126.17%	127.46%	106.59%	123.83%	80.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.79%	25.08%	22.33%	21.28%	20.19%	16.95%	10.41%	-
YoY %	-1.16%	12.32%	4.93%	5.40%	19.12%	62.82%	-	-
Horiz. %	238.14%	240.92%	214.51%	204.42%	193.95%	162.82%	100.00%	-
Total Cost	322,936	287,370	346,560	289,470	282,774	208,230	158,002	12.64%
YoY %	12.38%	-17.08%	19.72%	2.37%	35.80%	31.79%	-	-
Horiz. %	204.39%	181.88%	219.34%	183.21%	178.97%	131.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,178	109,323	99,169	88,312	77,594	72,761	65,530	11.53%
YoY %	15.42%	10.24%	12.29%	13.81%	6.64%	11.03%	-	-
Horiz. %	192.55%	166.83%	151.33%	134.77%	118.41%	111.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	4,968	4,957	3,718	3,696	3,618	4,387	4,301	2.43%
YoY %	0.22%	33.32%	0.60%	2.16%	-17.53%	2.00%	-	-
Horiz. %	115.51%	115.25%	86.45%	85.93%	84.12%	102.00%	100.00%	-
Div Payout %	34.60%	33.78%	25.08%	29.82%	25.13%	46.97%	36.98%	-
YoY %	2.43%	34.69%	-15.90%	18.66%	-46.50%	27.01%	-	-
Horiz. %	93.56%	91.35%	67.82%	80.64%	67.96%	127.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	126,178	109,323	99,169	88,312	77,594	72,761	65,530	11.53%
YoY %	15.42%	10.24%	12.29%	13.81%	6.64%	11.03%	-	-
Horiz. %	192.55%	166.83%	151.33%	134.77%	118.41%	111.03%	100.00%	-
NOSH	124,204	123,935	123,946	123,220	120,619	87,749	86,020	6.31%
YoY %	0.22%	-0.01%	0.59%	2.16%	37.46%	2.01%	-	-
Horiz. %	144.39%	144.08%	144.09%	143.25%	140.22%	102.01%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	4.30%	4.96%	4.17%	4.21%	4.92%	4.37%	6.86%	-
YoY %	-13.31%	18.94%	-0.95%	-14.43%	12.59%	-36.30%	-	-
Horiz. %	62.68%	72.30%	60.79%	61.37%	71.72%	63.70%	100.00%	-
ROE	11.38%	13.42%	14.95%	14.04%	18.56%	12.84%	17.75%	-
YoY %	-15.20%	-10.23%	6.48%	-24.35%	44.55%	-27.66%	-	-
Horiz. %	64.11%	75.61%	84.23%	79.10%	104.56%	72.34%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	271.69	243.98	291.76	245.25	246.56	248.14	197.20	5.48%
YoY %	11.36%	-16.38%	18.96%	-0.53%	-0.64%	25.83%	-	-
Horiz. %	137.77%	123.72%	147.95%	124.37%	125.03%	125.83%	100.00%	-
EPS	11.56	11.84	11.96	10.06	11.94	10.84	13.52	-2.57%
YoY %	-2.36%	-1.00%	18.89%	-15.75%	10.15%	-19.82%	-	-
Horiz. %	85.50%	87.57%	88.46%	74.41%	88.31%	80.18%	100.00%	-
DPS	4.00	4.00	3.00	3.00	3.00	5.00	5.00	-3.64%
YoY %	0.00%	33.33%	0.00%	0.00%	-40.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	60.00%	60.00%	60.00%	100.00%	100.00%	-
NAPS	1.0159	0.8821	0.8001	0.7167	0.6433	0.8292	0.7618	4.91%
YoY %	15.17%	10.25%	11.64%	11.41%	-22.42%	8.85%	-	-
Horiz. %	133.36%	115.79%	105.03%	94.08%	84.44%	108.85%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 124,007
RPS	204.22	182.99	218.85	182.88	179.98	131.77	102.66	12.13%
YoY %	11.60%	-16.39%	19.67%	1.61%	36.59%	28.36%	-	-
Horiz. %	198.93%	178.25%	213.18%	178.14%	175.32%	128.36%	100.00%	-
EPS	8.69	8.88	8.97	7.50	8.72	5.65	7.04	3.57%
YoY %	-2.14%	-1.00%	19.60%	-13.99%	54.34%	-19.74%	-	-
Horiz. %	123.44%	126.14%	127.41%	106.53%	123.86%	80.26%	100.00%	-
DPS	3.01	3.00	2.25	2.24	2.19	2.66	2.60	2.46%
YoY %	0.33%	33.33%	0.45%	2.28%	-17.67%	2.31%	-	-
Horiz. %	115.77%	115.38%	86.54%	86.15%	84.23%	102.31%	100.00%	-
NAPS	0.7636	0.6616	0.6002	0.5344	0.4696	0.4403	0.3966	11.53%
YoY %	15.42%	10.23%	12.31%	13.80%	6.65%	11.02%	-	-
Horiz. %	192.54%	166.82%	151.34%	134.75%	118.41%	111.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	0.64	0.53	0.52	0.69	0.43	0.56	0.79	-
P/RPS	0.24	0.22	0.18	0.28	0.17	0.23	0.40	-8.15%
YoY %	9.09%	22.22%	-35.71%	64.71%	-26.09%	-42.50%	-	-
Horiz. %	60.00%	55.00%	45.00%	70.00%	42.50%	57.50%	100.00%	-
P/EPS	5.54	4.48	4.35	6.86	3.60	5.26	5.84	-0.87%
YoY %	23.66%	2.99%	-36.59%	90.56%	-31.56%	-9.93%	-	-
Horiz. %	94.86%	76.71%	74.49%	117.47%	61.64%	90.07%	100.00%	-
EY	18.06	22.34	23.00	14.58	27.77	19.01	17.11	0.90%
YoY %	-19.16%	-2.87%	57.75%	-47.50%	46.08%	11.10%	-	-
Horiz. %	105.55%	130.57%	134.42%	85.21%	162.30%	111.10%	100.00%	-
DY	6.25	7.55	5.77	4.35	6.98	8.93	6.33	-0.21%
YoY %	-17.22%	30.85%	32.64%	-37.68%	-21.84%	41.07%	-	-
Horiz. %	98.74%	119.27%	91.15%	68.72%	110.27%	141.07%	100.00%	-
P/NAPS	0.63	0.60	0.65	0.96	0.67	0.68	1.04	-8.01%
YoY %	5.00%	-7.69%	-32.29%	43.28%	-1.47%	-34.62%	-	-
Horiz. %	60.58%	57.69%	62.50%	92.31%	64.42%	65.38%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	26/11/09	28/11/08	29/11/07	23/11/06	29/11/05	26/11/04	-
Price	0.75	0.54	0.59	0.61	0.49	0.47	0.79	-
P/RPS	0.28	0.22	0.20	0.25	0.20	0.19	0.40	-5.76%
YoY %	27.27%	10.00%	-20.00%	25.00%	5.26%	-52.50%	-	-
Horiz. %	70.00%	55.00%	50.00%	62.50%	50.00%	47.50%	100.00%	-
P/EPS	6.49	4.56	4.93	6.06	4.10	4.42	5.84	1.77%
YoY %	42.32%	-7.51%	-18.65%	47.80%	-7.24%	-24.32%	-	-
Horiz. %	111.13%	78.08%	84.42%	103.77%	70.21%	75.68%	100.00%	-
EY	15.41	21.93	20.27	16.49	24.37	22.65	17.11	-1.72%
YoY %	-29.73%	8.19%	22.92%	-32.33%	7.59%	32.38%	-	-
Horiz. %	90.06%	128.17%	118.47%	96.38%	142.43%	132.38%	100.00%	-
DY	5.33	7.41	5.08	4.92	6.12	10.64	6.33	-2.82%
YoY %	-28.07%	45.87%	3.25%	-19.61%	-42.48%	68.09%	-	-
Horiz. %	84.20%	117.06%	80.25%	77.73%	96.68%	168.09%	100.00%	-
P/NAPS	0.74	0.61	0.74	0.85	0.76	0.57	1.04	-5.51%
YoY %	21.31%	-17.57%	-12.94%	11.84%	33.33%	-45.19%	-	-
Horiz. %	71.15%	58.65%	71.15%	81.73%	73.08%	54.81%	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