[DOMINAN] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 34.13%
YoY- 39.7%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 167,514 165,418 169,632 154,676 142,732 138,557 132,378 16.97%
PBT 11,645 11,170 12,982 12,948 10,487 9,737 9,826 11.97%
Tax -2,217 -2,094 -1,352 -1,336 -1,830 -1,252 -1,724 18.23%
NP 9,428 9,076 11,630 11,612 8,657 8,485 8,102 10.62%
-
NP to SH 9,428 9,076 11,630 11,612 8,657 8,485 8,102 10.62%
-
Tax Rate 19.04% 18.75% 10.41% 10.32% 17.45% 12.86% 17.55% -
Total Cost 158,086 156,342 158,002 143,064 134,075 130,072 124,276 17.38%
-
Net Worth 69,127 66,925 65,530 64,544 58,438 59,787 53,445 18.69%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,150 2,868 4,301 - 2,030 - - -
Div Payout % 22.81% 31.61% 36.98% - 23.45% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 69,127 66,925 65,530 64,544 58,438 59,787 53,445 18.69%
NOSH 86,021 86,055 86,020 85,887 81,312 85,999 77,456 7.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.63% 5.49% 6.86% 7.51% 6.07% 6.12% 6.12% -
ROE 13.64% 13.56% 17.75% 17.99% 14.81% 14.19% 15.16% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 194.73 192.22 197.20 180.09 175.76 161.11 170.91 9.07%
EPS 10.96 10.55 13.52 13.52 10.66 9.87 10.46 3.15%
DPS 2.50 3.33 5.00 0.00 2.50 0.00 0.00 -
NAPS 0.8036 0.7777 0.7618 0.7515 0.7196 0.6952 0.69 10.68%
Adjusted Per Share Value based on latest NOSH - 85,887
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 101.38 100.11 102.66 93.61 86.38 83.85 80.11 16.98%
EPS 5.71 5.49 7.04 7.03 5.24 5.14 4.90 10.72%
DPS 1.30 1.74 2.60 0.00 1.23 0.00 0.00 -
NAPS 0.4183 0.405 0.3966 0.3906 0.3537 0.3618 0.3234 18.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.72 0.80 0.79 0.78 0.86 0.94 0.00 -
P/RPS 0.37 0.42 0.40 0.43 0.49 0.58 0.00 -
P/EPS 6.57 7.59 5.84 5.77 8.07 9.53 0.00 -
EY 15.22 13.18 17.11 17.33 12.40 10.50 0.00 -
DY 3.47 4.17 6.33 0.00 2.91 0.00 0.00 -
P/NAPS 0.90 1.03 1.04 1.04 1.20 1.35 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 01/09/04 31/05/04 25/02/04 28/11/03 -
Price 0.67 0.82 0.79 0.72 0.72 0.91 0.95 -
P/RPS 0.34 0.43 0.40 0.40 0.41 0.56 0.56 -28.27%
P/EPS 6.11 7.77 5.84 5.33 6.75 9.22 9.08 -23.19%
EY 16.36 12.86 17.11 18.78 14.81 10.84 11.01 30.18%
DY 3.73 4.07 6.33 0.00 3.47 0.00 0.00 -
P/NAPS 0.83 1.05 1.04 0.96 1.00 1.31 1.38 -28.72%

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
Post a Comment