[DOMINAN] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -2.05%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 337,249 336,535 332,428 327,304 318,346 309,771 291,387 10.26%
PBT 17,604 17,093 17,547 18,705 19,304 19,076 17,616 -0.04%
Tax -4,495 -4,328 -4,298 -4,668 -4,924 -4,789 -4,947 -6.20%
NP 13,109 12,765 13,249 14,037 14,380 14,287 12,669 2.30%
-
NP to SH 12,741 12,492 13,096 13,885 14,176 14,043 12,518 1.18%
-
Tax Rate 25.53% 25.32% 24.49% 24.96% 25.51% 25.10% 28.08% -
Total Cost 324,140 323,770 319,179 313,267 303,966 295,484 278,718 10.61%
-
Net Worth 141,155 124,007 127,592 126,169 126,446 127,963 111,404 17.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,975 4,968 4,970 4,967 4,969 4,967 5,589 -7.48%
Div Payout % 39.05% 39.77% 37.96% 35.78% 35.06% 35.37% 44.65% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 141,155 124,007 127,592 126,169 126,446 127,963 111,404 17.14%
NOSH 124,916 124,007 124,444 124,194 124,210 124,236 124,127 0.42%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.89% 3.79% 3.99% 4.29% 4.52% 4.61% 4.35% -
ROE 9.03% 10.07% 10.26% 11.01% 11.21% 10.97% 11.24% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 269.98 271.38 267.13 263.54 256.30 249.34 234.75 9.79%
EPS 10.20 10.07 10.52 11.18 11.41 11.30 10.08 0.79%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.50 -7.57%
NAPS 1.13 1.00 1.0253 1.0159 1.018 1.03 0.8975 16.64%
Adjusted Per Share Value based on latest NOSH - 124,194
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 204.10 203.66 201.18 198.08 192.66 187.47 176.34 10.26%
EPS 7.71 7.56 7.93 8.40 8.58 8.50 7.58 1.14%
DPS 3.01 3.01 3.01 3.01 3.01 3.01 3.38 -7.45%
NAPS 0.8542 0.7505 0.7722 0.7636 0.7652 0.7744 0.6742 17.13%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.57 0.62 0.58 0.64 0.64 0.64 0.51 -
P/RPS 0.21 0.23 0.22 0.24 0.25 0.26 0.22 -3.06%
P/EPS 5.59 6.15 5.51 5.72 5.61 5.66 5.06 6.88%
EY 17.89 16.25 18.14 17.47 17.83 17.66 19.77 -6.46%
DY 7.02 6.45 6.90 6.25 6.25 6.25 8.82 -14.15%
P/NAPS 0.50 0.62 0.57 0.63 0.63 0.62 0.57 -8.38%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 25/02/11 25/11/10 27/08/10 27/05/10 25/02/10 -
Price 0.49 0.58 0.60 0.75 0.62 0.59 0.68 -
P/RPS 0.18 0.21 0.22 0.28 0.24 0.24 0.29 -27.29%
P/EPS 4.80 5.76 5.70 6.71 5.43 5.22 6.74 -20.30%
EY 20.82 17.37 17.54 14.91 18.41 19.16 14.83 25.45%
DY 8.16 6.90 6.67 5.33 6.45 6.78 6.62 15.00%
P/NAPS 0.43 0.58 0.59 0.74 0.61 0.57 0.76 -31.66%

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