[DOMINAN] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -1.26%
YoY- 36.57%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 343,696 316,730 299,959 277,634 263,695 275,233 270,348 17.37%
PBT 18,434 16,924 16,695 16,904 17,345 17,981 15,700 11.30%
Tax -4,828 -4,388 -4,457 -4,108 -4,393 -3,665 -3,055 35.71%
NP 13,606 12,536 12,238 12,796 12,952 14,316 12,645 5.00%
-
NP to SH 13,311 12,251 11,980 12,450 12,609 13,453 11,786 8.45%
-
Tax Rate 26.19% 25.93% 26.70% 24.30% 25.33% 20.38% 19.46% -
Total Cost 330,090 304,194 287,721 264,838 250,743 260,917 257,703 17.96%
-
Net Worth 97,938 94,063 88,003 88,876 86,068 82,602 79,535 14.89%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,562 5,562 5,520 6,095 6,650 6,650 6,636 -11.11%
Div Payout % 41.79% 45.40% 46.08% 48.96% 52.74% 49.43% 56.31% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 97,938 94,063 88,003 88,876 86,068 82,602 79,535 14.89%
NOSH 124,114 124,225 122,567 124,007 122,430 121,456 120,690 1.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.96% 3.96% 4.08% 4.61% 4.91% 5.20% 4.68% -
ROE 13.59% 13.02% 13.61% 14.01% 14.65% 16.29% 14.82% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 276.92 254.96 244.73 223.88 215.38 226.61 224.00 15.20%
EPS 10.72 9.86 9.77 10.04 10.30 11.08 9.77 6.38%
DPS 4.50 4.50 4.50 4.92 5.50 5.50 5.50 -12.53%
NAPS 0.7891 0.7572 0.718 0.7167 0.703 0.6801 0.659 12.77%
Adjusted Per Share Value based on latest NOSH - 124,007
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 208.00 191.68 181.53 168.02 159.58 166.57 163.61 17.37%
EPS 8.06 7.41 7.25 7.53 7.63 8.14 7.13 8.52%
DPS 3.37 3.37 3.34 3.69 4.02 4.02 4.02 -11.10%
NAPS 0.5927 0.5693 0.5326 0.5379 0.5209 0.4999 0.4813 14.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.58 0.60 0.62 0.69 0.71 0.65 0.58 -
P/RPS 0.21 0.24 0.25 0.31 0.33 0.29 0.26 -13.28%
P/EPS 5.41 6.08 6.34 6.87 6.89 5.87 5.94 -6.04%
EY 18.49 16.44 15.76 14.55 14.51 17.04 16.84 6.43%
DY 7.76 7.50 7.26 7.12 7.75 8.46 9.48 -12.50%
P/NAPS 0.74 0.79 0.86 0.96 1.01 0.96 0.88 -10.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 29/11/07 27/08/07 30/05/07 27/02/07 -
Price 0.57 0.54 0.57 0.61 0.73 0.71 0.72 -
P/RPS 0.21 0.21 0.23 0.27 0.34 0.31 0.32 -24.50%
P/EPS 5.31 5.48 5.83 6.08 7.09 6.41 7.37 -19.64%
EY 18.82 18.26 17.15 16.46 14.11 15.60 13.56 24.44%
DY 7.89 8.33 7.89 8.06 7.53 7.75 7.64 2.17%
P/NAPS 0.72 0.71 0.79 0.85 1.04 1.04 1.09 -24.17%

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