[DOMINAN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -64.53%
YoY- 5.86%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 371,872 275,200 173,083 85,821 336,649 254,253 168,723 69.27%
PBT 23,841 18,127 11,610 6,139 17,046 12,463 9,646 82.70%
Tax -5,990 -4,301 -2,731 -1,510 -4,094 -3,048 -2,391 84.35%
NP 17,851 13,826 8,879 4,629 12,952 9,415 7,255 82.15%
-
NP to SH 17,851 13,826 8,879 4,497 12,680 9,307 7,179 83.43%
-
Tax Rate 25.12% 23.73% 23.52% 24.60% 24.02% 24.46% 24.79% -
Total Cost 354,021 261,374 164,204 81,192 323,697 244,838 161,468 68.68%
-
Net Worth 144,893 146,392 145,065 141,155 134,127 127,402 126,178 9.64%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,819 7,507 2,501 1,249 4,967 3,727 2,484 132.54%
Div Payout % 49.41% 54.30% 28.17% 27.78% 39.18% 40.05% 34.60% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 144,893 146,392 145,065 141,155 134,127 127,402 126,178 9.64%
NOSH 125,994 125,122 125,056 124,916 124,191 124,259 124,204 0.95%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.80% 5.02% 5.13% 5.39% 3.85% 3.70% 4.30% -
ROE 12.32% 9.44% 6.12% 3.19% 9.45% 7.31% 5.69% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 295.15 219.95 138.40 68.70 271.07 204.62 135.84 67.67%
EPS 14.03 11.05 7.10 3.60 10.21 7.49 5.78 80.51%
DPS 7.00 6.00 2.00 1.00 4.00 3.00 2.00 130.34%
NAPS 1.15 1.17 1.16 1.13 1.08 1.0253 1.0159 8.60%
Adjusted Per Share Value based on latest NOSH - 124,916
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 225.05 166.55 104.75 51.94 203.73 153.87 102.11 69.27%
EPS 10.80 8.37 5.37 2.72 7.67 5.63 4.34 83.53%
DPS 5.34 4.54 1.51 0.76 3.01 2.26 1.50 132.96%
NAPS 0.8769 0.8859 0.8779 0.8542 0.8117 0.771 0.7636 9.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.69 0.54 0.50 0.57 0.62 0.58 0.64 -
P/RPS 0.23 0.25 0.36 0.83 0.23 0.28 0.47 -37.87%
P/EPS 4.87 4.89 7.04 15.83 6.07 7.74 11.07 -42.12%
EY 20.53 20.46 14.20 6.32 16.47 12.91 9.03 72.81%
DY 10.14 11.11 4.00 1.75 6.45 5.17 3.13 118.78%
P/NAPS 0.60 0.46 0.43 0.50 0.57 0.57 0.63 -3.19%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 26/08/11 26/05/11 25/02/11 25/11/10 -
Price 0.74 0.63 0.56 0.49 0.58 0.60 0.75 -
P/RPS 0.25 0.29 0.40 0.71 0.21 0.29 0.55 -40.85%
P/EPS 5.22 5.70 7.89 13.61 5.68 8.01 12.98 -45.48%
EY 19.15 17.54 12.68 7.35 17.60 12.48 7.71 83.30%
DY 9.46 9.52 3.57 2.04 6.90 5.00 2.67 132.23%
P/NAPS 0.64 0.54 0.48 0.43 0.54 0.59 0.74 -9.21%

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