[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -21.96%
YoY- 6.96%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 217,742 196,996 167,514 165,418 169,632 154,676 142,732 32.48%
PBT 11,454 13,588 11,645 11,170 12,982 12,948 10,487 6.05%
Tax -1,942 -2,036 -2,217 -2,094 -1,352 -1,336 -1,830 4.03%
NP 9,512 11,552 9,428 9,076 11,630 11,612 8,657 6.47%
-
NP to SH 9,340 11,408 9,428 9,076 11,630 11,612 8,657 5.18%
-
Tax Rate 16.95% 14.98% 19.04% 18.75% 10.41% 10.32% 17.45% -
Total Cost 208,230 185,444 158,086 156,342 158,002 143,064 134,075 34.07%
-
Net Worth 72,761 71,860 69,127 66,925 65,530 64,544 58,438 15.72%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,387 - 2,150 2,868 4,301 - 2,030 67.07%
Div Payout % 46.97% - 22.81% 31.61% 36.98% - 23.45% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 72,761 71,860 69,127 66,925 65,530 64,544 58,438 15.72%
NOSH 87,749 86,163 86,021 86,055 86,020 85,887 81,312 5.20%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.37% 5.86% 5.63% 5.49% 6.86% 7.51% 6.07% -
ROE 12.84% 15.88% 13.64% 13.56% 17.75% 17.99% 14.81% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 248.14 228.63 194.73 192.22 197.20 180.09 175.76 25.82%
EPS 10.84 13.24 10.96 10.55 13.52 13.52 10.66 1.12%
DPS 5.00 0.00 2.50 3.33 5.00 0.00 2.50 58.67%
NAPS 0.8292 0.834 0.8036 0.7777 0.7618 0.7515 0.7196 9.90%
Adjusted Per Share Value based on latest NOSH - 86,260
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 131.77 119.22 101.38 100.11 102.66 93.61 86.38 32.48%
EPS 5.65 6.90 5.71 5.49 7.04 7.03 5.24 5.14%
DPS 2.66 0.00 1.30 1.74 2.60 0.00 1.23 67.15%
NAPS 0.4403 0.4349 0.4183 0.405 0.3966 0.3906 0.3537 15.70%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.65 0.72 0.80 0.79 0.78 0.86 -
P/RPS 0.23 0.28 0.37 0.42 0.40 0.43 0.49 -39.57%
P/EPS 5.26 4.91 6.57 7.59 5.84 5.77 8.07 -24.80%
EY 19.01 20.37 15.22 13.18 17.11 17.33 12.40 32.92%
DY 8.93 0.00 3.47 4.17 6.33 0.00 2.91 111.02%
P/NAPS 0.68 0.78 0.90 1.03 1.04 1.04 1.20 -31.49%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 01/09/04 31/05/04 -
Price 0.47 0.80 0.67 0.82 0.79 0.72 0.72 -
P/RPS 0.19 0.35 0.34 0.43 0.40 0.40 0.41 -40.08%
P/EPS 4.42 6.04 6.11 7.77 5.84 5.33 6.75 -24.57%
EY 22.65 16.55 16.36 12.86 17.11 18.78 14.81 32.70%
DY 10.64 0.00 3.73 4.07 6.33 0.00 3.47 110.91%
P/NAPS 0.57 0.96 0.83 1.05 1.04 0.96 1.00 -31.23%

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