[DOMINAN] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -0.54%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 223,876 208,093 191,569 178,094 167,514 162,878 161,359 24.42%
PBT 8,983 10,561 10,881 11,805 11,645 11,562 12,065 -17.86%
Tax -2,267 -2,168 -2,512 -2,392 -2,217 -2,462 -1,644 23.91%
NP 6,716 8,393 8,369 9,413 9,428 9,100 10,421 -25.40%
-
NP to SH 6,585 8,290 8,283 9,377 9,428 9,100 10,421 -26.38%
-
Tax Rate 25.24% 20.53% 23.09% 20.26% 19.04% 21.29% 13.63% -
Total Cost 217,160 199,700 183,200 168,681 158,086 153,778 150,938 27.47%
-
Net Worth 72,315 69,460 73,409 71,860 69,056 67,085 65,438 6.89%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,826 4,018 2,213 2,147 6,452 6,336 4,180 24.80%
Div Payout % 88.48% 48.48% 26.72% 22.90% 68.44% 69.64% 40.11% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 72,315 69,460 73,409 71,860 69,056 67,085 65,438 6.89%
NOSH 120,526 120,361 88,530 86,163 85,934 86,260 85,899 25.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.00% 4.03% 4.37% 5.29% 5.63% 5.59% 6.46% -
ROE 9.11% 11.93% 11.28% 13.05% 13.65% 13.56% 15.92% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 185.75 172.89 216.39 206.69 194.93 188.82 187.85 -0.74%
EPS 5.46 6.89 9.36 10.88 10.97 10.55 12.13 -41.29%
DPS 4.83 3.34 2.50 2.50 7.50 7.35 4.87 -0.54%
NAPS 0.60 0.5771 0.8292 0.834 0.8036 0.7777 0.7618 -14.72%
Adjusted Per Share Value based on latest NOSH - 86,163
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 135.49 125.93 115.93 107.78 101.38 98.57 97.65 24.42%
EPS 3.99 5.02 5.01 5.67 5.71 5.51 6.31 -26.34%
DPS 3.53 2.43 1.34 1.30 3.90 3.83 2.53 24.88%
NAPS 0.4376 0.4204 0.4443 0.4349 0.4179 0.406 0.396 6.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.54 0.56 0.65 0.72 0.80 0.79 -
P/RPS 0.24 0.31 0.26 0.31 0.37 0.42 0.42 -31.16%
P/EPS 8.24 7.84 5.99 5.97 6.56 7.58 6.51 17.02%
EY 12.14 12.75 16.71 16.74 15.24 13.19 15.36 -14.52%
DY 10.74 6.18 4.46 3.85 10.42 9.18 6.16 44.90%
P/NAPS 0.75 0.94 0.68 0.78 0.90 1.03 1.04 -19.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 27/02/06 29/11/05 26/08/05 27/05/05 25/02/05 26/11/04 -
Price 0.47 0.58 0.47 0.80 0.67 0.82 0.79 -
P/RPS 0.25 0.34 0.22 0.39 0.34 0.43 0.42 -29.26%
P/EPS 8.60 8.42 5.02 7.35 6.11 7.77 6.51 20.41%
EY 11.62 11.88 19.91 13.60 16.37 12.87 15.36 -16.98%
DY 10.29 5.76 5.32 3.13 11.19 8.96 6.16 40.82%
P/NAPS 0.78 1.01 0.57 0.96 0.83 1.05 1.04 -17.46%

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