[DOMINAN] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 21.0%
YoY- -1.76%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 223,876 219,524 217,742 196,996 167,514 165,418 169,632 20.33%
PBT 8,983 9,725 11,454 13,588 11,645 11,170 12,982 -21.78%
Tax -2,398 -2,029 -1,942 -2,036 -2,217 -2,094 -1,352 46.57%
NP 6,585 7,696 9,512 11,552 9,428 9,076 11,630 -31.58%
-
NP to SH 6,585 7,558 9,340 11,408 9,428 9,076 11,630 -31.58%
-
Tax Rate 26.69% 20.86% 16.95% 14.98% 19.04% 18.75% 10.41% -
Total Cost 217,291 211,828 208,230 185,444 158,086 156,342 158,002 23.69%
-
Net Worth 72,362 71,588 72,761 71,860 69,127 66,925 65,530 6.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 36 2,480 4,387 - 2,150 2,868 4,301 -95.88%
Div Payout % 0.55% 32.82% 46.97% - 22.81% 31.61% 36.98% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 72,362 71,588 72,761 71,860 69,127 66,925 65,530 6.84%
NOSH 120,604 124,048 87,749 86,163 86,021 86,055 86,020 25.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.94% 3.51% 4.37% 5.86% 5.63% 5.49% 6.86% -
ROE 9.10% 10.56% 12.84% 15.88% 13.64% 13.56% 17.75% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 185.63 176.97 248.14 228.63 194.73 192.22 197.20 -3.95%
EPS 5.46 6.09 10.84 13.24 10.96 10.55 13.52 -45.39%
DPS 0.03 2.00 5.00 0.00 2.50 3.33 5.00 -96.70%
NAPS 0.60 0.5771 0.8292 0.834 0.8036 0.7777 0.7618 -14.72%
Adjusted Per Share Value based on latest NOSH - 86,163
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 136.58 133.93 132.84 120.18 102.20 100.92 103.49 20.33%
EPS 4.02 4.61 5.70 6.96 5.75 5.54 7.10 -31.58%
DPS 0.02 1.51 2.68 0.00 1.31 1.75 2.62 -96.13%
NAPS 0.4415 0.4367 0.4439 0.4384 0.4217 0.4083 0.3998 6.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.54 0.56 0.65 0.72 0.80 0.79 -
P/RPS 0.24 0.31 0.23 0.28 0.37 0.42 0.40 -28.88%
P/EPS 8.24 8.86 5.26 4.91 6.57 7.59 5.84 25.82%
EY 12.13 11.28 19.01 20.37 15.22 13.18 17.11 -20.50%
DY 0.07 3.70 8.93 0.00 3.47 4.17 6.33 -95.05%
P/NAPS 0.75 0.94 0.68 0.78 0.90 1.03 1.04 -19.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 27/02/06 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.47 0.58 0.47 0.80 0.67 0.82 0.79 -
P/RPS 0.25 0.33 0.19 0.35 0.34 0.43 0.40 -26.92%
P/EPS 8.61 9.52 4.42 6.04 6.11 7.77 5.84 29.56%
EY 11.62 10.51 22.65 16.55 16.36 12.86 17.11 -22.75%
DY 0.06 3.45 10.64 0.00 3.73 4.07 6.33 -95.53%
P/NAPS 0.78 1.01 0.57 0.96 0.83 1.05 1.04 -17.46%

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