[DOMINAN] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 9.9%
YoY- 157.25%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 178,094 167,514 162,878 161,359 149,010 142,732 103,918 43.25%
PBT 11,805 11,645 11,562 12,065 11,243 10,487 7,303 37.77%
Tax -2,392 -2,217 -2,462 -1,644 -1,761 -1,830 -939 86.62%
NP 9,413 9,428 9,100 10,421 9,482 8,657 6,364 29.84%
-
NP to SH 9,377 9,428 9,100 10,421 9,482 8,657 6,364 29.51%
-
Tax Rate 20.26% 19.04% 21.29% 13.63% 15.66% 17.45% 12.86% -
Total Cost 168,681 158,086 153,778 150,938 139,528 134,075 97,554 44.10%
-
Net Worth 71,860 69,056 67,085 65,438 64,544 58,512 59,776 13.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 2,147 6,452 6,336 4,180 2,032 2,032 4,083 -34.87%
Div Payout % 22.90% 68.44% 69.64% 40.11% 21.44% 23.48% 64.17% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 71,860 69,056 67,085 65,438 64,544 58,512 59,776 13.07%
NOSH 86,163 85,934 86,260 85,899 85,887 81,312 85,985 0.13%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.29% 5.63% 5.59% 6.46% 6.36% 6.07% 6.12% -
ROE 13.05% 13.65% 13.56% 15.92% 14.69% 14.80% 10.65% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 206.69 194.93 188.82 187.85 173.49 175.54 120.86 43.05%
EPS 10.88 10.97 10.55 12.13 11.04 10.65 7.40 29.33%
DPS 2.50 7.50 7.35 4.87 2.37 2.50 4.75 -34.83%
NAPS 0.834 0.8036 0.7777 0.7618 0.7515 0.7196 0.6952 12.91%
Adjusted Per Share Value based on latest NOSH - 85,899
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 108.65 102.20 99.37 98.44 90.91 87.08 63.40 43.25%
EPS 5.72 5.75 5.55 6.36 5.78 5.28 3.88 29.56%
DPS 1.31 3.94 3.87 2.55 1.24 1.24 2.49 -34.85%
NAPS 0.4384 0.4213 0.4093 0.3992 0.3938 0.357 0.3647 13.06%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.72 0.80 0.79 0.78 0.86 0.94 -
P/RPS 0.31 0.37 0.42 0.42 0.45 0.49 0.78 -45.97%
P/EPS 5.97 6.56 7.58 6.51 7.07 8.08 12.70 -39.57%
EY 16.74 15.24 13.19 15.36 14.15 12.38 7.87 65.47%
DY 3.85 10.42 9.18 6.16 3.03 2.91 5.05 -16.55%
P/NAPS 0.78 0.90 1.03 1.04 1.04 1.20 1.35 -30.65%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 01/09/04 31/05/04 - -
Price 0.80 0.67 0.82 0.79 0.72 0.72 0.00 -
P/RPS 0.39 0.34 0.43 0.42 0.41 0.41 0.00 -
P/EPS 7.35 6.11 7.77 6.51 6.52 6.76 0.00 -
EY 13.60 16.37 12.87 15.36 15.33 14.79 0.00 -
DY 3.13 11.19 8.96 6.16 3.29 3.47 0.00 -
P/NAPS 0.96 0.83 1.05 1.04 0.96 1.00 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