[DOMINAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 36.24%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 275,200 173,083 85,821 336,649 254,253 168,723 85,107 118.20%
PBT 18,127 11,610 6,139 17,046 12,463 9,646 5,628 117.63%
Tax -4,301 -2,731 -1,510 -4,094 -3,048 -2,391 -1,343 116.80%
NP 13,826 8,879 4,629 12,952 9,415 7,255 4,285 117.88%
-
NP to SH 13,826 8,879 4,497 12,680 9,307 7,179 4,248 119.14%
-
Tax Rate 23.73% 23.52% 24.60% 24.02% 24.46% 24.79% 23.86% -
Total Cost 261,374 164,204 81,192 323,697 244,838 161,468 80,822 118.21%
-
Net Worth 146,392 145,065 141,155 134,127 127,402 126,178 126,446 10.22%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 7,507 2,501 1,249 4,967 3,727 2,484 1,242 230.72%
Div Payout % 54.30% 28.17% 27.78% 39.18% 40.05% 34.60% 29.24% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 146,392 145,065 141,155 134,127 127,402 126,178 126,446 10.22%
NOSH 125,122 125,056 124,916 124,191 124,259 124,204 124,210 0.48%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.02% 5.13% 5.39% 3.85% 3.70% 4.30% 5.03% -
ROE 9.44% 6.12% 3.19% 9.45% 7.31% 5.69% 3.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 219.95 138.40 68.70 271.07 204.62 135.84 68.52 117.14%
EPS 11.05 7.10 3.60 10.21 7.49 5.78 3.42 118.08%
DPS 6.00 2.00 1.00 4.00 3.00 2.00 1.00 229.11%
NAPS 1.17 1.16 1.13 1.08 1.0253 1.0159 1.018 9.69%
Adjusted Per Share Value based on latest NOSH - 124,007
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 166.55 104.75 51.94 203.73 153.87 102.11 51.51 118.19%
EPS 8.37 5.37 2.72 7.67 5.63 4.34 2.57 119.24%
DPS 4.54 1.51 0.76 3.01 2.26 1.50 0.75 231.05%
NAPS 0.8859 0.8779 0.8542 0.8117 0.771 0.7636 0.7652 10.22%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.54 0.50 0.57 0.62 0.58 0.64 0.64 -
P/RPS 0.25 0.36 0.83 0.23 0.28 0.47 0.93 -58.24%
P/EPS 4.89 7.04 15.83 6.07 7.74 11.07 18.71 -59.02%
EY 20.46 14.20 6.32 16.47 12.91 9.03 5.34 144.25%
DY 11.11 4.00 1.75 6.45 5.17 3.13 1.56 268.84%
P/NAPS 0.46 0.43 0.50 0.57 0.57 0.63 0.63 -18.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 26/08/11 26/05/11 25/02/11 25/11/10 27/08/10 -
Price 0.63 0.56 0.49 0.58 0.60 0.75 0.62 -
P/RPS 0.29 0.40 0.71 0.21 0.29 0.55 0.90 -52.90%
P/EPS 5.70 7.89 13.61 5.68 8.01 12.98 18.13 -53.66%
EY 17.54 12.68 7.35 17.60 12.48 7.71 5.52 115.68%
DY 9.52 3.57 2.04 6.90 5.00 2.67 1.61 225.93%
P/NAPS 0.54 0.48 0.43 0.54 0.59 0.74 0.61 -7.78%

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