[DOMINAN] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 9.53%
YoY- 356.3%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 167,514 162,878 161,359 149,010 142,732 103,918 66,189 85.60%
PBT 11,645 11,562 12,065 11,243 10,487 7,303 4,913 77.67%
Tax -2,217 -2,462 -1,644 -1,761 -1,830 -939 -862 87.61%
NP 9,428 9,100 10,421 9,482 8,657 6,364 4,051 75.52%
-
NP to SH 9,428 9,100 10,421 9,482 8,657 6,364 4,051 75.52%
-
Tax Rate 19.04% 21.29% 13.63% 15.66% 17.45% 12.86% 17.55% -
Total Cost 158,086 153,778 150,938 139,528 134,075 97,554 62,138 86.25%
-
Net Worth 69,056 67,085 65,438 64,544 58,512 59,776 53,387 18.69%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,452 6,336 4,180 2,032 2,032 4,083 1,934 123.10%
Div Payout % 68.44% 69.64% 40.11% 21.44% 23.48% 64.17% 47.75% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 69,056 67,085 65,438 64,544 58,512 59,776 53,387 18.69%
NOSH 85,934 86,260 85,899 85,887 81,312 85,985 77,372 7.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.63% 5.59% 6.46% 6.36% 6.07% 6.12% 6.12% -
ROE 13.65% 13.56% 15.92% 14.69% 14.80% 10.65% 7.59% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 194.93 188.82 187.85 173.49 175.54 120.86 85.55 73.06%
EPS 10.97 10.55 12.13 11.04 10.65 7.40 5.24 63.57%
DPS 7.50 7.35 4.87 2.37 2.50 4.75 2.50 107.86%
NAPS 0.8036 0.7777 0.7618 0.7515 0.7196 0.6952 0.69 10.68%
Adjusted Per Share Value based on latest NOSH - 85,887
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 102.20 99.37 98.44 90.91 87.08 63.40 40.38 85.61%
EPS 5.75 5.55 6.36 5.78 5.28 3.88 2.47 75.55%
DPS 3.94 3.87 2.55 1.24 1.24 2.49 1.18 123.23%
NAPS 0.4213 0.4093 0.3992 0.3938 0.357 0.3647 0.3257 18.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.72 0.80 0.79 0.78 0.86 0.94 0.00 -
P/RPS 0.37 0.42 0.42 0.45 0.49 0.78 0.00 -
P/EPS 6.56 7.58 6.51 7.07 8.08 12.70 0.00 -
EY 15.24 13.19 15.36 14.15 12.38 7.87 0.00 -
DY 10.42 9.18 6.16 3.03 2.91 5.05 0.00 -
P/NAPS 0.90 1.03 1.04 1.04 1.20 1.35 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 01/09/04 31/05/04 - - -
Price 0.67 0.82 0.79 0.72 0.72 0.00 0.00 -
P/RPS 0.34 0.43 0.42 0.41 0.41 0.00 0.00 -
P/EPS 6.11 7.77 6.51 6.52 6.76 0.00 0.00 -
EY 16.37 12.87 15.36 15.33 14.79 0.00 0.00 -
DY 11.19 8.96 6.16 3.29 3.47 0.00 0.00 -
P/NAPS 0.83 1.05 1.04 0.96 1.00 0.00 0.00 -

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