[DOMINAN] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -10.85%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 340,428 309,771 308,794 302,380 306,128 308,912 332,161 1.65%
PBT 22,512 19,076 18,656 20,034 21,600 16,149 16,700 22.09%
Tax -5,372 -4,789 -4,718 -5,024 -4,832 -4,371 -3,950 22.82%
NP 17,140 14,287 13,937 15,010 16,768 11,778 12,749 21.87%
-
NP to SH 16,992 14,043 13,672 14,674 16,460 11,638 12,498 22.79%
-
Tax Rate 23.86% 25.10% 25.29% 25.08% 22.37% 27.07% 23.65% -
Total Cost 323,288 295,484 294,857 287,370 289,360 297,134 319,412 0.80%
-
Net Worth 126,446 127,781 111,281 109,323 108,626 111,338 100,398 16.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,968 4,962 4,959 4,957 4,957 1,860 2,479 59.15%
Div Payout % 29.24% 35.34% 36.28% 33.78% 30.12% 15.99% 19.84% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 126,446 127,781 111,281 109,323 108,626 111,338 100,398 16.67%
NOSH 124,210 124,059 123,990 123,935 123,945 124,053 123,994 0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.03% 4.61% 4.51% 4.96% 5.48% 3.81% 3.84% -
ROE 13.44% 10.99% 12.29% 13.42% 15.15% 10.45% 12.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 274.07 249.70 249.05 243.98 246.99 249.01 267.88 1.53%
EPS 13.68 11.32 11.03 11.84 13.28 9.39 10.08 22.64%
DPS 4.00 4.00 4.00 4.00 4.00 1.50 2.00 58.94%
NAPS 1.018 1.03 0.8975 0.8821 0.8764 0.8975 0.8097 16.53%
Adjusted Per Share Value based on latest NOSH - 124,401
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 206.02 187.47 186.88 182.99 185.26 186.95 201.02 1.65%
EPS 10.28 8.50 8.27 8.88 9.96 7.04 7.56 22.80%
DPS 3.01 3.00 3.00 3.00 3.00 1.13 1.50 59.29%
NAPS 0.7652 0.7733 0.6735 0.6616 0.6574 0.6738 0.6076 16.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.64 0.64 0.51 0.53 0.46 0.36 0.56 -
P/RPS 0.23 0.26 0.20 0.22 0.19 0.14 0.21 6.27%
P/EPS 4.68 5.65 4.63 4.48 3.46 3.84 5.56 -10.87%
EY 21.38 17.69 21.62 22.34 28.87 26.06 18.00 12.19%
DY 6.25 6.25 7.84 7.55 8.70 4.17 3.57 45.40%
P/NAPS 0.63 0.62 0.57 0.60 0.52 0.40 0.69 -5.90%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 26/02/09 -
Price 0.62 0.59 0.68 0.54 0.51 0.35 0.58 -
P/RPS 0.23 0.24 0.27 0.22 0.21 0.14 0.22 3.01%
P/EPS 4.53 5.21 6.17 4.56 3.84 3.73 5.75 -14.73%
EY 22.06 19.19 16.22 21.93 26.04 26.80 17.38 17.28%
DY 6.45 6.78 5.88 7.41 7.84 4.29 3.45 51.93%
P/NAPS 0.61 0.57 0.76 0.61 0.58 0.39 0.72 -10.49%

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