[DOMINAN] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 0.16%
YoY- 43.54%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 196,996 167,514 165,418 169,632 154,676 142,732 138,557 26.46%
PBT 13,588 11,645 11,170 12,982 12,948 10,487 9,737 24.90%
Tax -2,036 -2,217 -2,094 -1,352 -1,336 -1,830 -1,252 38.32%
NP 11,552 9,428 9,076 11,630 11,612 8,657 8,485 22.86%
-
NP to SH 11,408 9,428 9,076 11,630 11,612 8,657 8,485 21.83%
-
Tax Rate 14.98% 19.04% 18.75% 10.41% 10.32% 17.45% 12.86% -
Total Cost 185,444 158,086 156,342 158,002 143,064 134,075 130,072 26.70%
-
Net Worth 71,860 69,127 66,925 65,530 64,544 58,438 59,787 13.05%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 2,150 2,868 4,301 - 2,030 - -
Div Payout % - 22.81% 31.61% 36.98% - 23.45% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 71,860 69,127 66,925 65,530 64,544 58,438 59,787 13.05%
NOSH 86,163 86,021 86,055 86,020 85,887 81,312 85,999 0.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.86% 5.63% 5.49% 6.86% 7.51% 6.07% 6.12% -
ROE 15.88% 13.64% 13.56% 17.75% 17.99% 14.81% 14.19% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 228.63 194.73 192.22 197.20 180.09 175.76 161.11 26.30%
EPS 13.24 10.96 10.55 13.52 13.52 10.66 9.87 21.65%
DPS 0.00 2.50 3.33 5.00 0.00 2.50 0.00 -
NAPS 0.834 0.8036 0.7777 0.7618 0.7515 0.7196 0.6952 12.91%
Adjusted Per Share Value based on latest NOSH - 85,899
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 119.22 101.38 100.11 102.66 93.61 86.38 83.85 26.47%
EPS 6.90 5.71 5.49 7.04 7.03 5.24 5.14 21.71%
DPS 0.00 1.30 1.74 2.60 0.00 1.23 0.00 -
NAPS 0.4349 0.4183 0.405 0.3966 0.3906 0.3537 0.3618 13.06%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.72 0.80 0.79 0.78 0.86 0.94 -
P/RPS 0.28 0.37 0.42 0.40 0.43 0.49 0.58 -38.48%
P/EPS 4.91 6.57 7.59 5.84 5.77 8.07 9.53 -35.75%
EY 20.37 15.22 13.18 17.11 17.33 12.40 10.50 55.61%
DY 0.00 3.47 4.17 6.33 0.00 2.91 0.00 -
P/NAPS 0.78 0.90 1.03 1.04 1.04 1.20 1.35 -30.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 01/09/04 31/05/04 25/02/04 -
Price 0.80 0.67 0.82 0.79 0.72 0.72 0.91 -
P/RPS 0.35 0.34 0.43 0.40 0.40 0.41 0.56 -26.92%
P/EPS 6.04 6.11 7.77 5.84 5.33 6.75 9.22 -24.59%
EY 16.55 16.36 12.86 17.11 18.78 14.81 10.84 32.62%
DY 0.00 3.73 4.07 6.33 0.00 3.47 0.00 -
P/NAPS 0.96 0.83 1.05 1.04 0.96 1.00 1.31 -18.73%

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