[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -13.57%
YoY- -9.24%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 346,166 343,284 336,649 339,004 337,446 340,428 309,771 7.67%
PBT 23,220 24,556 17,046 16,617 19,292 22,512 19,076 13.98%
Tax -5,462 -6,040 -4,094 -4,064 -4,782 -5,372 -4,789 9.15%
NP 17,758 18,516 12,952 12,553 14,510 17,140 14,287 15.58%
-
NP to SH 17,758 17,988 12,680 12,409 14,358 16,992 14,043 16.92%
-
Tax Rate 23.52% 24.60% 24.02% 24.46% 24.79% 23.86% 25.10% -
Total Cost 328,408 324,768 323,697 326,450 322,936 323,288 295,484 7.28%
-
Net Worth 145,065 141,155 134,127 127,402 126,178 126,446 127,781 8.81%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,002 4,996 4,967 4,970 4,968 4,968 4,962 0.53%
Div Payout % 28.17% 27.78% 39.18% 40.05% 34.60% 29.24% 35.34% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 145,065 141,155 134,127 127,402 126,178 126,446 127,781 8.81%
NOSH 125,056 124,916 124,191 124,259 124,204 124,210 124,059 0.53%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.13% 5.39% 3.85% 3.70% 4.30% 5.03% 4.61% -
ROE 12.24% 12.74% 9.45% 9.74% 11.38% 13.44% 10.99% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 276.81 274.81 271.07 272.82 271.69 274.07 249.70 7.10%
EPS 14.20 14.40 10.21 9.99 11.56 13.68 11.32 16.29%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.16 1.13 1.08 1.0253 1.0159 1.018 1.03 8.23%
Adjusted Per Share Value based on latest NOSH - 124,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 209.49 207.75 203.73 205.16 204.22 206.02 187.47 7.67%
EPS 10.75 10.89 7.67 7.51 8.69 10.28 8.50 16.93%
DPS 3.03 3.02 3.01 3.01 3.01 3.01 3.00 0.66%
NAPS 0.8779 0.8542 0.8117 0.771 0.7636 0.7652 0.7733 8.81%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.57 0.62 0.58 0.64 0.64 0.64 -
P/RPS 0.18 0.21 0.23 0.21 0.24 0.23 0.26 -21.72%
P/EPS 3.52 3.96 6.07 5.81 5.54 4.68 5.65 -27.03%
EY 28.40 25.26 16.47 17.22 18.06 21.38 17.69 37.06%
DY 8.00 7.02 6.45 6.90 6.25 6.25 6.25 17.87%
P/NAPS 0.43 0.50 0.57 0.57 0.63 0.63 0.62 -21.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 26/05/11 25/02/11 25/11/10 27/08/10 27/05/10 -
Price 0.56 0.49 0.58 0.60 0.75 0.62 0.59 -
P/RPS 0.20 0.18 0.21 0.22 0.28 0.23 0.24 -11.43%
P/EPS 3.94 3.40 5.68 6.01 6.49 4.53 5.21 -16.98%
EY 25.36 29.39 17.60 16.64 15.41 22.06 19.19 20.40%
DY 7.14 8.16 6.90 6.67 5.33 6.45 6.78 3.50%
P/NAPS 0.48 0.43 0.54 0.59 0.74 0.61 0.57 -10.81%

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