[DOMINAN] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 57.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 161,359 149,010 142,732 103,918 66,189 32,391 259.55%
PBT 12,065 11,243 10,487 7,303 4,913 2,481 252.71%
Tax -1,644 -1,761 -1,830 -939 -862 -403 206.62%
NP 10,421 9,482 8,657 6,364 4,051 2,078 261.46%
-
NP to SH 10,421 9,482 8,657 6,364 4,051 2,078 261.46%
-
Tax Rate 13.63% 15.66% 17.45% 12.86% 17.55% 16.24% -
Total Cost 150,938 139,528 134,075 97,554 62,138 30,313 259.42%
-
Net Worth 65,438 64,544 58,512 59,776 53,387 53,500 17.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,180 2,032 2,032 4,083 1,934 - -
Div Payout % 40.11% 21.44% 23.48% 64.17% 47.75% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 65,438 64,544 58,512 59,776 53,387 53,500 17.41%
NOSH 85,899 85,887 81,312 85,985 77,372 77,537 8.50%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.46% 6.36% 6.07% 6.12% 6.12% 6.42% -
ROE 15.92% 14.69% 14.80% 10.65% 7.59% 3.88% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 187.85 173.49 175.54 120.86 85.55 41.77 231.40%
EPS 12.13 11.04 10.65 7.40 5.24 2.68 233.10%
DPS 4.87 2.37 2.50 4.75 2.50 0.00 -
NAPS 0.7618 0.7515 0.7196 0.6952 0.69 0.69 8.20%
Adjusted Per Share Value based on latest NOSH - 85,985
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 97.65 90.18 86.38 62.89 40.06 19.60 259.58%
EPS 6.31 5.74 5.24 3.85 2.45 1.26 261.06%
DPS 2.53 1.23 1.23 2.47 1.17 0.00 -
NAPS 0.396 0.3906 0.3541 0.3618 0.3231 0.3238 17.39%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.79 0.78 0.86 0.94 0.00 0.00 -
P/RPS 0.42 0.45 0.49 0.78 0.00 0.00 -
P/EPS 6.51 7.07 8.08 12.70 0.00 0.00 -
EY 15.36 14.15 12.38 7.87 0.00 0.00 -
DY 6.16 3.03 2.91 5.05 0.00 0.00 -
P/NAPS 1.04 1.04 1.20 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 26/11/04 01/09/04 31/05/04 - - - -
Price 0.79 0.72 0.72 0.00 0.00 0.00 -
P/RPS 0.42 0.41 0.41 0.00 0.00 0.00 -
P/EPS 6.51 6.52 6.76 0.00 0.00 0.00 -
EY 15.36 15.33 14.79 0.00 0.00 0.00 -
DY 6.16 3.29 3.47 0.00 0.00 0.00 -
P/NAPS 1.04 0.96 1.00 0.00 0.00 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