[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 3.81%
YoY- 48.55%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 406,532 407,640 371,872 366,933 346,166 343,284 336,649 13.36%
PBT 17,402 20,348 23,841 24,169 23,220 24,556 17,046 1.38%
Tax -4,268 -4,768 -5,990 -5,734 -5,462 -6,040 -4,094 2.80%
NP 13,134 15,580 17,851 18,434 17,758 18,516 12,952 0.93%
-
NP to SH 13,134 15,580 17,851 18,434 17,758 17,988 12,680 2.36%
-
Tax Rate 24.53% 23.43% 25.12% 23.72% 23.52% 24.60% 24.02% -
Total Cost 393,398 392,060 354,021 348,498 328,408 324,768 323,697 13.84%
-
Net Worth 156,607 153,439 144,893 146,392 145,065 141,155 134,127 10.85%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,896 10,491 8,819 10,009 5,002 4,996 4,967 36.09%
Div Payout % 60.12% 67.34% 49.41% 54.30% 28.17% 27.78% 39.18% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 156,607 153,439 144,893 146,392 145,065 141,155 134,127 10.85%
NOSH 131,603 131,144 125,994 125,122 125,056 124,916 124,191 3.92%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.23% 3.82% 4.80% 5.02% 5.13% 5.39% 3.85% -
ROE 8.39% 10.15% 12.32% 12.59% 12.24% 12.74% 9.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 308.91 310.83 295.15 293.26 276.81 274.81 271.07 9.07%
EPS 9.98 11.88 14.03 14.73 14.20 14.40 10.21 -1.50%
DPS 6.00 8.00 7.00 8.00 4.00 4.00 4.00 30.94%
NAPS 1.19 1.17 1.15 1.17 1.16 1.13 1.08 6.66%
Adjusted Per Share Value based on latest NOSH - 125,240
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 246.02 246.70 225.05 222.06 209.49 207.75 203.73 13.36%
EPS 7.95 9.43 10.80 11.16 10.75 10.89 7.67 2.41%
DPS 4.78 6.35 5.34 6.06 3.03 3.02 3.01 36.00%
NAPS 0.9478 0.9286 0.8769 0.8859 0.8779 0.8542 0.8117 10.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.76 0.69 0.54 0.50 0.57 0.62 -
P/RPS 0.26 0.24 0.23 0.18 0.18 0.21 0.23 8.49%
P/EPS 7.92 6.40 4.87 3.67 3.52 3.96 6.07 19.34%
EY 12.63 15.63 20.53 27.28 28.40 25.26 16.47 -16.17%
DY 7.59 10.53 10.14 14.81 8.00 7.02 6.45 11.42%
P/NAPS 0.66 0.65 0.60 0.46 0.43 0.50 0.57 10.23%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 28/02/12 24/11/11 26/08/11 26/05/11 -
Price 0.88 0.77 0.74 0.63 0.56 0.49 0.58 -
P/RPS 0.28 0.25 0.25 0.21 0.20 0.18 0.21 21.07%
P/EPS 8.82 6.48 5.22 4.28 3.94 3.40 5.68 33.98%
EY 11.34 15.43 19.15 23.39 25.36 29.39 17.60 -25.34%
DY 6.82 10.39 9.46 12.70 7.14 8.16 6.90 -0.77%
P/NAPS 0.74 0.66 0.64 0.54 0.48 0.43 0.54 23.30%

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