[DOMINAN] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -5.49%
YoY- 45.0%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 101,910 96,672 102,117 87,262 85,821 82,396 85,530 12.40%
PBT 5,087 5,714 6,517 5,471 6,139 4,583 2,817 48.34%
Tax -1,192 -1,689 -1,570 -1,221 -1,510 -1,046 -657 48.80%
NP 3,895 4,025 4,947 4,250 4,629 3,537 2,160 48.20%
-
NP to SH 3,895 4,025 4,947 4,250 4,497 3,373 2,128 49.68%
-
Tax Rate 23.43% 29.56% 24.09% 22.32% 24.60% 22.82% 23.32% -
Total Cost 98,015 92,647 97,170 83,012 81,192 78,859 83,370 11.40%
-
Net Worth 153,439 146,535 146,531 145,427 141,155 133,927 127,592 13.09%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,622 1,274 5,009 1,253 1,249 1,240 1,244 64.46%
Div Payout % 67.34% 31.66% 101.27% 29.50% 27.78% 36.76% 58.48% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 153,439 146,535 146,531 145,427 141,155 133,927 127,592 13.09%
NOSH 131,144 127,422 125,240 125,368 124,916 124,007 124,444 3.56%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.82% 4.16% 4.84% 4.87% 5.39% 4.29% 2.53% -
ROE 2.54% 2.75% 3.38% 2.92% 3.19% 2.52% 1.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 77.71 75.87 81.54 69.60 68.70 66.44 68.73 8.53%
EPS 2.97 3.16 3.95 3.39 3.60 2.72 1.71 44.53%
DPS 2.00 1.00 4.00 1.00 1.00 1.00 1.00 58.80%
NAPS 1.17 1.15 1.17 1.16 1.13 1.08 1.0253 9.20%
Adjusted Per Share Value based on latest NOSH - 125,368
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.67 58.50 61.80 52.81 51.94 49.86 51.76 12.39%
EPS 2.36 2.44 2.99 2.57 2.72 2.04 1.29 49.63%
DPS 1.59 0.77 3.03 0.76 0.76 0.75 0.75 65.10%
NAPS 0.9286 0.8868 0.8868 0.8801 0.8542 0.8105 0.7722 13.09%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.76 0.69 0.54 0.50 0.57 0.62 0.58 -
P/RPS 0.98 0.91 0.66 0.72 0.83 0.93 0.84 10.83%
P/EPS 25.59 21.84 13.67 14.75 15.83 22.79 33.92 -17.14%
EY 3.91 4.58 7.31 6.78 6.32 4.39 2.95 20.68%
DY 2.63 1.45 7.41 2.00 1.75 1.61 1.72 32.75%
P/NAPS 0.65 0.60 0.46 0.43 0.50 0.57 0.57 9.15%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 24/11/11 26/08/11 26/05/11 25/02/11 -
Price 0.77 0.74 0.63 0.56 0.49 0.58 0.60 -
P/RPS 0.99 0.98 0.77 0.80 0.71 0.87 0.87 9.00%
P/EPS 25.93 23.43 15.95 16.52 13.61 21.32 35.09 -18.27%
EY 3.86 4.27 6.27 6.05 7.35 4.69 2.85 22.43%
DY 2.60 1.35 6.35 1.79 2.04 1.72 1.67 34.36%
P/NAPS 0.66 0.64 0.54 0.48 0.43 0.54 0.59 7.76%

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