[DOMINAN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -64.64%
YoY- -0.44%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 309,771 231,596 151,190 76,532 308,912 249,121 180,815 43.22%
PBT 19,076 13,992 10,017 5,400 16,149 12,525 9,701 57.02%
Tax -4,789 -3,539 -2,512 -1,208 -4,371 -2,963 -2,166 69.79%
NP 14,287 10,453 7,505 4,192 11,778 9,562 7,535 53.25%
-
NP to SH 14,043 10,254 7,337 4,115 11,638 9,374 7,412 53.17%
-
Tax Rate 25.10% 25.29% 25.08% 22.37% 27.07% 23.66% 22.33% -
Total Cost 295,484 221,143 143,685 72,340 297,134 239,559 173,280 42.77%
-
Net Worth 127,781 111,281 109,323 108,626 111,338 100,398 99,169 18.42%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,962 3,719 2,478 1,239 1,860 1,859 1,859 92.53%
Div Payout % 35.34% 36.28% 33.78% 30.12% 15.99% 19.84% 25.08% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 127,781 111,281 109,323 108,626 111,338 100,398 99,169 18.42%
NOSH 124,059 123,990 123,935 123,945 124,053 123,994 123,946 0.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.61% 4.51% 4.96% 5.48% 3.81% 3.84% 4.17% -
ROE 10.99% 9.21% 6.71% 3.79% 10.45% 9.34% 7.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 249.70 186.79 121.99 61.75 249.01 200.91 145.88 43.13%
EPS 11.32 8.27 5.92 3.32 9.39 7.56 5.98 53.08%
DPS 4.00 3.00 2.00 1.00 1.50 1.50 1.50 92.41%
NAPS 1.03 0.8975 0.8821 0.8764 0.8975 0.8097 0.8001 18.35%
Adjusted Per Share Value based on latest NOSH - 123,945
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 187.47 140.16 91.50 46.32 186.95 150.76 109.43 43.22%
EPS 8.50 6.21 4.44 2.49 7.04 5.67 4.49 53.09%
DPS 3.00 2.25 1.50 0.75 1.13 1.13 1.13 91.84%
NAPS 0.7733 0.6735 0.6616 0.6574 0.6738 0.6076 0.6002 18.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.64 0.51 0.53 0.46 0.36 0.56 0.52 -
P/RPS 0.26 0.27 0.43 0.74 0.14 0.28 0.36 -19.51%
P/EPS 5.65 6.17 8.95 13.86 3.84 7.41 8.70 -25.02%
EY 17.69 16.22 11.17 7.22 26.06 13.50 11.50 33.29%
DY 6.25 5.88 3.77 2.17 4.17 2.68 2.88 67.69%
P/NAPS 0.62 0.57 0.60 0.52 0.40 0.69 0.65 -3.10%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 26/02/09 28/11/08 -
Price 0.59 0.68 0.54 0.51 0.35 0.58 0.59 -
P/RPS 0.24 0.36 0.44 0.83 0.14 0.29 0.40 -28.88%
P/EPS 5.21 8.22 9.12 15.36 3.73 7.67 9.87 -34.71%
EY 19.19 12.16 10.96 6.51 26.80 13.03 10.14 53.05%
DY 6.78 4.41 3.70 1.96 4.29 2.59 2.54 92.54%
P/NAPS 0.57 0.76 0.61 0.58 0.39 0.72 0.74 -15.98%

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