[DOMINAN] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 0.08%
YoY- -8.9%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 263,703 252,949 223,876 208,093 191,569 178,094 167,514 35.28%
PBT 12,417 10,091 8,983 10,561 10,881 11,805 11,645 4.36%
Tax -2,573 -1,758 -2,267 -2,168 -2,512 -2,392 -2,217 10.42%
NP 9,844 8,333 6,716 8,393 8,369 9,413 9,428 2.91%
-
NP to SH 9,116 7,650 6,585 8,290 8,283 9,377 9,428 -2.21%
-
Tax Rate 20.72% 17.42% 25.24% 20.53% 23.09% 20.26% 19.04% -
Total Cost 253,859 244,616 217,160 199,700 183,200 168,681 158,086 37.09%
-
Net Worth 77,669 76,604 72,315 69,460 73,409 71,860 69,056 8.14%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,028 5,826 5,826 4,018 2,213 2,147 6,452 -4.42%
Div Payout % 66.13% 76.16% 88.48% 48.48% 26.72% 22.90% 68.44% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 77,669 76,604 72,315 69,460 73,409 71,860 69,056 8.14%
NOSH 120,735 120,523 120,526 120,361 88,530 86,163 85,934 25.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.73% 3.29% 3.00% 4.03% 4.37% 5.29% 5.63% -
ROE 11.74% 9.99% 9.11% 11.93% 11.28% 13.05% 13.65% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 218.41 209.88 185.75 172.89 216.39 206.69 194.93 7.86%
EPS 7.55 6.35 5.46 6.89 9.36 10.88 10.97 -22.03%
DPS 5.00 4.83 4.83 3.34 2.50 2.50 7.50 -23.66%
NAPS 0.6433 0.6356 0.60 0.5771 0.8292 0.834 0.8036 -13.77%
Adjusted Per Share Value based on latest NOSH - 120,361
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 160.88 154.32 136.58 126.95 116.87 108.65 102.20 35.28%
EPS 5.56 4.67 4.02 5.06 5.05 5.72 5.75 -2.21%
DPS 3.68 3.55 3.55 2.45 1.35 1.31 3.94 -4.44%
NAPS 0.4738 0.4673 0.4412 0.4238 0.4479 0.4384 0.4213 8.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.43 0.44 0.45 0.54 0.56 0.65 0.72 -
P/RPS 0.20 0.21 0.24 0.31 0.26 0.31 0.37 -33.61%
P/EPS 5.70 6.93 8.24 7.84 5.99 5.97 6.56 -8.93%
EY 17.56 14.43 12.14 12.75 16.71 16.74 15.24 9.89%
DY 11.63 10.99 10.74 6.18 4.46 3.85 10.42 7.59%
P/NAPS 0.67 0.69 0.75 0.94 0.68 0.78 0.90 -17.84%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 12/09/06 31/05/06 27/02/06 29/11/05 26/08/05 27/05/05 -
Price 0.49 0.42 0.47 0.58 0.47 0.80 0.67 -
P/RPS 0.22 0.20 0.25 0.34 0.22 0.39 0.34 -25.16%
P/EPS 6.49 6.62 8.60 8.42 5.02 7.35 6.11 4.10%
EY 15.41 15.11 11.62 11.88 19.91 13.60 16.37 -3.94%
DY 10.20 11.51 10.29 5.76 5.32 3.13 11.19 -5.98%
P/NAPS 0.76 0.66 0.78 1.01 0.57 0.96 0.83 -5.69%

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