[DOMINAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 3.88%
YoY- 8.91%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 219,524 217,742 196,996 167,514 165,418 169,632 154,676 26.21%
PBT 9,725 11,454 13,588 11,645 11,170 12,982 12,948 -17.32%
Tax -2,029 -1,942 -2,036 -2,217 -2,094 -1,352 -1,336 32.02%
NP 7,696 9,512 11,552 9,428 9,076 11,630 11,612 -23.92%
-
NP to SH 7,558 9,340 11,408 9,428 9,076 11,630 11,612 -24.83%
-
Tax Rate 20.86% 16.95% 14.98% 19.04% 18.75% 10.41% 10.32% -
Total Cost 211,828 208,230 185,444 158,086 156,342 158,002 143,064 29.81%
-
Net Worth 71,588 72,761 71,860 69,127 66,925 65,530 64,544 7.12%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,480 4,387 - 2,150 2,868 4,301 - -
Div Payout % 32.82% 46.97% - 22.81% 31.61% 36.98% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 71,588 72,761 71,860 69,127 66,925 65,530 64,544 7.12%
NOSH 124,048 87,749 86,163 86,021 86,055 86,020 85,887 27.68%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.51% 4.37% 5.86% 5.63% 5.49% 6.86% 7.51% -
ROE 10.56% 12.84% 15.88% 13.64% 13.56% 17.75% 17.99% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 176.97 248.14 228.63 194.73 192.22 197.20 180.09 -1.15%
EPS 6.09 10.84 13.24 10.96 10.55 13.52 13.52 -41.15%
DPS 2.00 5.00 0.00 2.50 3.33 5.00 0.00 -
NAPS 0.5771 0.8292 0.834 0.8036 0.7777 0.7618 0.7515 -16.10%
Adjusted Per Share Value based on latest NOSH - 85,934
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 132.85 131.77 119.22 101.38 100.11 102.66 93.61 26.20%
EPS 4.57 5.65 6.90 5.71 5.49 7.04 7.03 -24.89%
DPS 1.50 2.66 0.00 1.30 1.74 2.60 0.00 -
NAPS 0.4332 0.4403 0.4349 0.4183 0.405 0.3966 0.3906 7.12%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.54 0.56 0.65 0.72 0.80 0.79 0.78 -
P/RPS 0.31 0.23 0.28 0.37 0.42 0.40 0.43 -19.55%
P/EPS 8.86 5.26 4.91 6.57 7.59 5.84 5.77 32.99%
EY 11.28 19.01 20.37 15.22 13.18 17.11 17.33 -24.83%
DY 3.70 8.93 0.00 3.47 4.17 6.33 0.00 -
P/NAPS 0.94 0.68 0.78 0.90 1.03 1.04 1.04 -6.50%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 01/09/04 -
Price 0.58 0.47 0.80 0.67 0.82 0.79 0.72 -
P/RPS 0.33 0.19 0.35 0.34 0.43 0.40 0.40 -12.00%
P/EPS 9.52 4.42 6.04 6.11 7.77 5.84 5.33 47.05%
EY 10.51 22.65 16.55 16.36 12.86 17.11 18.78 -32.01%
DY 3.45 10.64 0.00 3.73 4.07 6.33 0.00 -
P/NAPS 1.01 0.57 0.96 0.83 1.05 1.04 0.96 3.43%

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