[DOMINAN] QoQ TTM Result on 30-Jun-2009 [#1] | Financial Results | I3investor

[DOMINAN] QoQ TTM Result on 30-Jun-2009 [#1]

Stock

[DOMINAN] DOMINANT ENTERPRISE BHD

Announcement Date

26-Aug-2009

Admission Sponsor

-

Sponsor

-

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- -0.15%

YoY- -12.7%

Quarter Report

FY2010_Quarter 1 pg1~4.xls

Note to Financial Statement-June 09.doc

DOMINAN's Result

DOMINAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	309,771	291,387	279,287	291,694	308,912	330,010	346,446	-7.19%
YoY %	6.31%	4.33%	-4.25%	-5.57%	-6.39%	-4.74%	-	-
Horiz. %	89.41%	84.11%	80.61%	84.20%	89.17%	95.26%	100.00%	-
PBT	19,076	17,616	16,465	16,170	16,149	16,724	18,541	1.91%
YoY %	8.29%	6.99%	1.82%	0.13%	-3.44%	-9.80%	-	-
Horiz. %	102.89%	95.01%	88.80%	87.21%	87.10%	90.20%	100.00%	-
Tax	-4,789	-4,947	-4,717	-4,411	-4,371	-4,249	-4,834	-0.62%
YoY %	3.19%	-4.88%	-6.94%	-0.92%	-2.87%	12.10%	-	-
Horiz. %	99.07%	102.34%	97.58%	91.25%	90.42%	87.90%	100.00%	-
NP	14,287	12,669	11,748	11,759	11,778	12,475	13,707	2.80%
YoY %	12.77%	7.84%	-0.09%	-0.16%	-5.59%	-8.99%	-	-
Horiz. %	104.23%	92.43%	85.71%	85.79%	85.93%	91.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,043	12,518	11,563	11,620	11,638	12,228	13,465	2.84%
YoY %	12.18%	8.26%	-0.49%	-0.15%	-4.82%	-9.19%	-	-
Horiz. %	104.29%	92.97%	85.87%	86.30%	86.43%	90.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	28.08%	28.65%	27.28%	27.07%	25.41%	26.07%	-
YoY %	-10.61%	-1.99%	5.02%	0.78%	6.53%	-2.53%	-	-
Horiz. %	96.28%	107.71%	109.90%	104.64%	103.84%	97.47%	100.00%	-
Total Cost	295,484	278,718	267,539	279,935	297,134	317,535	332,739	-7.61%
YoY %	6.02%	4.18%	-4.43%	-5.79%	-6.42%	-4.57%	-	-
Horiz. %	88.80%	83.76%	80.41%	84.13%	89.30%	95.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,963	111,404	109,734	108,626	111,568	100,546	99,376	18.37%
YoY %	14.86%	1.52%	1.02%	-2.64%	10.96%	1.18%	-	-
Horiz. %	128.77%	112.10%	110.42%	109.31%	112.27%	101.18%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	4,967	5,589	4,348	3,104	1,864	1,863	3,701	21.69%
YoY %	-11.13%	28.54%	40.08%	66.52%	0.05%	-49.66%	-	-
Horiz. %	134.21%	151.01%	117.48%	83.87%	50.36%	50.34%	100.00%	-
Div Payout %	35.37%	44.65%	37.60%	26.71%	16.02%	15.24%	27.49%	-
YoY %	-20.78%	18.75%	40.77%	66.73%	5.12%	-44.56%	-	-
Horiz. %	128.66%	162.42%	136.78%	97.16%	58.28%	55.44%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	127,963	111,404	109,734	108,626	111,568	100,546	99,376	18.37%
YoY %	14.86%	1.52%	1.02%	-2.64%	10.96%	1.18%	-	-
Horiz. %	128.77%	112.10%	110.42%	109.31%	112.27%	101.18%	100.00%	-
NOSH	124,236	124,127	124,401	123,945	124,310	124,177	124,204	0.01%
YoY %	0.09%	-0.22%	0.37%	-0.29%	0.11%	-0.02%	-	-
Horiz. %	100.03%	99.94%	100.16%	99.79%	100.09%	99.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	4.61%	4.35%	4.21%	4.03%	3.81%	3.78%	3.96%	-
YoY %	5.98%	3.33%	4.47%	5.77%	0.79%	-4.55%	-	-
Horiz. %	116.41%	109.85%	106.31%	101.77%	96.21%	95.45%	100.00%	-
ROE	10.97%	11.24%	10.54%	10.70%	10.43%	12.16%	13.55%	-
YoY %	-2.40%	6.64%	-1.50%	2.59%	-14.23%	-10.26%	-	-
Horiz. %	80.96%	82.95%	77.79%	78.97%	76.97%	89.74%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	249.34	234.75	224.50	235.34	248.50	265.76	278.93	-7.20%
YoY %	6.22%	4.57%	-4.61%	-5.30%	-6.49%	-4.72%	-	-
Horiz. %	89.39%	84.16%	80.49%	84.37%	89.09%	95.28%	100.00%	-
EPS	11.30	10.08	9.29	9.38	9.36	9.85	10.84	2.81%
YoY %	12.10%	8.50%	-0.96%	0.21%	-4.97%	-9.13%	-	-
Horiz. %	104.24%	92.99%	85.70%	86.53%	86.35%	90.87%	100.00%	-
DPS	4.00	4.50	3.50	2.50	1.50	1.50	3.00	21.16%
YoY %	-11.11%	28.57%	40.00%	66.67%	0.00%	-50.00%	-	-
Horiz. %	133.33%	150.00%	116.67%	83.33%	50.00%	50.00%	100.00%	-
NAPS	1.03	0.8975	0.8821	0.8764	0.8975	0.8097	0.8001	18.35%
YoY %	14.76%	1.75%	0.65%	-2.35%	10.84%	1.20%	-	-
Horiz. %	128.73%	112.17%	110.25%	109.54%	112.17%	101.20%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 123,945
RPS	187.47	176.34	169.02	176.53	186.95	199.72	209.66	-7.19%
YoY %	6.31%	4.33%	-4.25%	-5.57%	-6.39%	-4.74%	-	-
Horiz. %	89.42%	84.11%	80.62%	84.20%	89.17%	95.26%	100.00%	-
EPS	8.50	7.58	7.00	7.03	7.04	7.40	8.15	2.84%
YoY %	12.14%	8.29%	-0.43%	-0.14%	-4.86%	-9.20%	-	-
Horiz. %	104.29%	93.01%	85.89%	86.26%	86.38%	90.80%	100.00%	-
DPS	3.01	3.38	2.63	1.88	1.13	1.13	2.24	21.79%
YoY %	-10.95%	28.52%	39.89%	66.37%	0.00%	-49.55%	-	-
Horiz. %	134.37%	150.89%	117.41%	83.93%	50.45%	50.45%	100.00%	-
NAPS	0.7744	0.6742	0.6641	0.6574	0.6752	0.6085	0.6014	18.37%
YoY %	14.86%	1.52%	1.02%	-2.64%	10.96%	1.18%	-	-
Horiz. %	128.77%	112.11%	110.43%	109.31%	112.27%	101.18%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.64	0.51	0.53	0.46	0.36	0.56	0.52	-
P/RPS	0.26	0.22	0.24	0.20	0.14	0.21	0.19	23.28%
YoY %	18.18%	-8.33%	20.00%	42.86%	-33.33%	10.53%	-	-
Horiz. %	136.84%	115.79%	126.32%	105.26%	73.68%	110.53%	100.00%	-
P/EPS	5.66	5.06	5.70	4.91	3.85	5.69	4.80	11.62%
YoY %	11.86%	-11.23%	16.09%	27.53%	-32.34%	18.54%	-	-
Horiz. %	117.92%	105.42%	118.75%	102.29%	80.21%	118.54%	100.00%	-
EY	17.66	19.77	17.54	20.38	26.01	17.58	20.85	-10.48%
YoY %	-10.67%	12.71%	-13.94%	-21.65%	47.95%	-15.68%	-	-
Horiz. %	84.70%	94.82%	84.12%	97.75%	124.75%	84.32%	100.00%	-
DY	6.25	8.82	6.60	5.43	4.17	2.68	5.77	5.47%
YoY %	-29.14%	33.64%	21.55%	30.22%	55.60%	-53.55%	-	-
Horiz. %	108.32%	152.86%	114.38%	94.11%	72.27%	46.45%	100.00%	-
P/NAPS	0.62	0.57	0.60	0.52	0.40	0.69	0.65	-3.10%
YoY %	8.77%	-5.00%	15.38%	30.00%	-42.03%	6.15%	-	-
Horiz. %	95.38%	87.69%	92.31%	80.00%	61.54%	106.15%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/10	25/02/10	26/11/09	26/08/09	28/05/09	26/02/09	28/11/08	-
Price	0.59	0.68	0.54	0.51	0.35	0.58	0.59	-
P/RPS	0.24	0.29	0.24	0.22	0.14	0.22	0.21	9.31%
YoY %	-17.24%	20.83%	9.09%	57.14%	-36.36%	4.76%	-	-
Horiz. %	114.29%	138.10%	114.29%	104.76%	66.67%	104.76%	100.00%	-
P/EPS	5.22	6.74	5.81	5.44	3.74	5.89	5.44	-2.71%
YoY %	-22.55%	16.01%	6.80%	45.45%	-36.50%	8.27%	-	-
Horiz. %	95.96%	123.90%	106.80%	100.00%	68.75%	108.27%	100.00%	-
EY	19.16	14.83	17.21	18.38	26.75	16.98	18.37	2.84%
YoY %	29.20%	-13.83%	-6.37%	-31.29%	57.54%	-7.57%	-	-
Horiz. %	104.30%	80.73%	93.69%	100.05%	145.62%	92.43%	100.00%	-
DY	6.78	6.62	6.48	4.90	4.29	2.59	5.08	21.24%
YoY %	2.42%	2.16%	32.24%	14.22%	65.64%	-49.02%	-	-
Horiz. %	133.46%	130.31%	127.56%	96.46%	84.45%	50.98%	100.00%	-
P/NAPS	0.57	0.76	0.61	0.58	0.39	0.72	0.74	-15.98%
YoY %	-25.00%	24.59%	5.17%	48.72%	-45.83%	-2.70%	-	-
Horiz. %	77.03%	102.70%	82.43%	78.38%	52.70%	97.30%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 10:10:00

OBV

10 Mins

SELL

2024-06-27 10:10:00

OBV

5 Mins

SELL

2024-06-27 09:30:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

save malaysia!

We surprised everyone with diesel, we'll do the same with petrol, says Rafizi

2

save malaysia!

Putrajaya reviewing need to slash RON95 subsidy, says Rafizi

3

save malaysia!

Could PH’s desperation to court PAS stem for rising concerns that “big cracks” are emerging in UMNO?

4

save malaysia!

CEO of highway concessionaire, seven others arrested for bribery involving RM1.67b projects

5

save malaysia!

MAHB-GIP deal ‘crucial for the country’

6

save malaysia!

‘No threat to national security’

7

THE INVESTMENT APPROACH OF CALVIN TAN

HEXCAP (0035) A LOOK AT ITS BALANCE SHEET, Calvin Tan

8

BFM Podcast

Yen Reaches New Low, Intervention Imminent?

Hot Stocks Today >

1

DAGANG NEXCHANGE BERHAD

1000

2

JCY INTERNATIONAL BERHAD

739

3

HONG LEONG INDUSTRIES BHD

713

4

MALAYSIAN PACIFIC INDUSTRIES

701

5

PERAK TRANSIT BERHAD

697

6

MY E.G. SERVICES BHD

528

7

YTL POWER INTERNATIONAL BHD

527

8

THETA EDGE BERHAD

492

9

GENTING BHD

479

10

PUBLIC BANK BHD

433

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....