[DOMINAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -6.89%
YoY- -5.0%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 308,794 302,380 306,128 308,912 332,161 361,630 375,000 -12.11%
PBT 18,656 20,034 21,600 16,149 16,700 19,402 21,516 -9.04%
Tax -4,718 -5,024 -4,832 -4,371 -3,950 -4,332 -4,672 0.65%
NP 13,937 15,010 16,768 11,778 12,749 15,070 16,844 -11.83%
-
NP to SH 13,672 14,674 16,460 11,638 12,498 14,824 16,532 -11.86%
-
Tax Rate 25.29% 25.08% 22.37% 27.07% 23.65% 22.33% 21.71% -
Total Cost 294,857 287,370 289,360 297,134 319,412 346,560 358,156 -12.12%
-
Net Worth 111,281 109,323 108,626 111,338 100,398 99,169 97,938 8.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,959 4,957 4,957 1,860 2,479 3,718 - -
Div Payout % 36.28% 33.78% 30.12% 15.99% 19.84% 25.08% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 111,281 109,323 108,626 111,338 100,398 99,169 97,938 8.86%
NOSH 123,990 123,935 123,945 124,053 123,994 123,946 124,114 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.51% 4.96% 5.48% 3.81% 3.84% 4.17% 4.49% -
ROE 12.29% 13.42% 15.15% 10.45% 12.45% 14.95% 16.88% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 249.05 243.98 246.99 249.01 267.88 291.76 302.14 -12.05%
EPS 11.03 11.84 13.28 9.39 10.08 11.96 13.32 -11.78%
DPS 4.00 4.00 4.00 1.50 2.00 3.00 0.00 -
NAPS 0.8975 0.8821 0.8764 0.8975 0.8097 0.8001 0.7891 8.93%
Adjusted Per Share Value based on latest NOSH - 124,310
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 186.88 182.99 185.26 186.95 201.02 218.85 226.94 -12.11%
EPS 8.27 8.88 9.96 7.04 7.56 8.97 10.00 -11.86%
DPS 3.00 3.00 3.00 1.13 1.50 2.25 0.00 -
NAPS 0.6735 0.6616 0.6574 0.6738 0.6076 0.6002 0.5927 8.86%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.51 0.53 0.46 0.36 0.56 0.52 0.58 -
P/RPS 0.20 0.22 0.19 0.14 0.21 0.18 0.19 3.46%
P/EPS 4.63 4.48 3.46 3.84 5.56 4.35 4.35 4.23%
EY 21.62 22.34 28.87 26.06 18.00 23.00 22.97 -3.94%
DY 7.84 7.55 8.70 4.17 3.57 5.77 0.00 -
P/NAPS 0.57 0.60 0.52 0.40 0.69 0.65 0.74 -15.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 28/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.68 0.54 0.51 0.35 0.58 0.59 0.57 -
P/RPS 0.27 0.22 0.21 0.14 0.22 0.20 0.19 26.31%
P/EPS 6.17 4.56 3.84 3.73 5.75 4.93 4.28 27.52%
EY 16.22 21.93 26.04 26.80 17.38 20.27 23.37 -21.55%
DY 5.88 7.41 7.84 4.29 3.45 5.08 0.00 -
P/NAPS 0.76 0.61 0.58 0.39 0.72 0.74 0.72 3.66%

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