[DOMINAN] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 1.99%
YoY- -10.12%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 371,872 357,482 340,895 337,249 336,535 332,428 327,304 8.87%
PBT 23,841 22,757 19,057 17,604 17,093 17,547 18,705 17.53%
Tax -5,990 -5,581 -4,668 -4,495 -4,328 -4,298 -4,668 18.06%
NP 17,851 17,176 14,389 13,109 12,765 13,249 14,037 17.36%
-
NP to SH 17,719 16,879 14,060 12,741 12,492 13,096 13,885 17.63%
-
Tax Rate 25.12% 24.52% 24.49% 25.53% 25.32% 24.49% 24.96% -
Total Cost 354,021 340,306 326,506 324,140 323,770 319,179 313,267 8.48%
-
Net Worth 146,535 146,531 145,427 141,155 124,007 127,592 126,169 10.48%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,281 6,247 4,987 4,975 4,968 4,970 4,967 16.92%
Div Payout % 35.45% 37.01% 35.47% 39.05% 39.77% 37.96% 35.78% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 146,535 146,531 145,427 141,155 124,007 127,592 126,169 10.48%
NOSH 127,422 125,240 125,368 124,916 124,007 124,444 124,194 1.72%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.80% 4.80% 4.22% 3.89% 3.79% 3.99% 4.29% -
ROE 12.09% 11.52% 9.67% 9.03% 10.07% 10.26% 11.01% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 291.84 285.44 271.91 269.98 271.38 267.13 263.54 7.02%
EPS 13.91 13.48 11.21 10.20 10.07 10.52 11.18 15.66%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 4.00 16.02%
NAPS 1.15 1.17 1.16 1.13 1.00 1.0253 1.0159 8.60%
Adjusted Per Share Value based on latest NOSH - 124,916
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 225.05 216.34 206.30 204.10 203.66 201.18 198.08 8.87%
EPS 10.72 10.21 8.51 7.71 7.56 7.93 8.40 17.63%
DPS 3.80 3.78 3.02 3.01 3.01 3.01 3.01 16.79%
NAPS 0.8868 0.8868 0.8801 0.8542 0.7505 0.7722 0.7636 10.47%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.69 0.54 0.50 0.57 0.62 0.58 0.64 -
P/RPS 0.24 0.19 0.18 0.21 0.23 0.22 0.24 0.00%
P/EPS 4.96 4.01 4.46 5.59 6.15 5.51 5.72 -9.05%
EY 20.15 24.96 22.43 17.89 16.25 18.14 17.47 9.97%
DY 7.25 9.26 8.00 7.02 6.45 6.90 6.25 10.39%
P/NAPS 0.60 0.46 0.43 0.50 0.62 0.57 0.63 -3.19%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 28/02/12 24/11/11 26/08/11 26/05/11 25/02/11 25/11/10 -
Price 0.74 0.63 0.56 0.49 0.58 0.60 0.75 -
P/RPS 0.25 0.22 0.21 0.18 0.21 0.22 0.28 -7.27%
P/EPS 5.32 4.67 4.99 4.80 5.76 5.70 6.71 -14.32%
EY 18.79 21.39 20.03 20.82 17.37 17.54 14.91 16.65%
DY 6.76 7.94 7.14 8.16 6.90 6.67 5.33 17.15%
P/NAPS 0.64 0.54 0.48 0.43 0.58 0.59 0.74 -9.21%

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