[DOMINAN] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -9.19%
YoY- 2.07%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 279,287 291,694 308,912 330,010 346,446 343,696 316,730 -8.03%
PBT 16,465 16,170 16,149 16,724 18,541 18,434 16,924 -1.81%
Tax -4,717 -4,411 -4,371 -4,249 -4,834 -4,828 -4,388 4.93%
NP 11,748 11,759 11,778 12,475 13,707 13,606 12,536 -4.23%
-
NP to SH 11,563 11,620 11,638 12,228 13,465 13,311 12,251 -3.77%
-
Tax Rate 28.65% 27.28% 27.07% 25.41% 26.07% 26.19% 25.93% -
Total Cost 267,539 279,935 297,134 317,535 332,739 330,090 304,194 -8.19%
-
Net Worth 109,734 108,626 111,568 100,546 99,376 97,938 94,063 10.80%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,348 3,104 1,864 1,863 3,701 5,562 5,562 -15.12%
Div Payout % 37.60% 26.71% 16.02% 15.24% 27.49% 41.79% 45.40% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 109,734 108,626 111,568 100,546 99,376 97,938 94,063 10.80%
NOSH 124,401 123,945 124,310 124,177 124,204 124,114 124,225 0.09%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.21% 4.03% 3.81% 3.78% 3.96% 3.96% 3.96% -
ROE 10.54% 10.70% 10.43% 12.16% 13.55% 13.59% 13.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 224.50 235.34 248.50 265.76 278.93 276.92 254.96 -8.12%
EPS 9.29 9.38 9.36 9.85 10.84 10.72 9.86 -3.88%
DPS 3.50 2.50 1.50 1.50 3.00 4.50 4.50 -15.41%
NAPS 0.8821 0.8764 0.8975 0.8097 0.8001 0.7891 0.7572 10.70%
Adjusted Per Share Value based on latest NOSH - 124,177
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 169.02 176.53 186.95 199.72 209.66 208.00 191.68 -8.03%
EPS 7.00 7.03 7.04 7.40 8.15 8.06 7.41 -3.72%
DPS 2.63 1.88 1.13 1.13 2.24 3.37 3.37 -15.22%
NAPS 0.6641 0.6574 0.6752 0.6085 0.6014 0.5927 0.5693 10.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.53 0.46 0.36 0.56 0.52 0.58 0.60 -
P/RPS 0.24 0.20 0.14 0.21 0.19 0.21 0.24 0.00%
P/EPS 5.70 4.91 3.85 5.69 4.80 5.41 6.08 -4.20%
EY 17.54 20.38 26.01 17.58 20.85 18.49 16.44 4.40%
DY 6.60 5.43 4.17 2.68 5.77 7.76 7.50 -8.16%
P/NAPS 0.60 0.52 0.40 0.69 0.65 0.74 0.79 -16.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 28/05/09 26/02/09 28/11/08 28/08/08 29/05/08 -
Price 0.54 0.51 0.35 0.58 0.59 0.57 0.54 -
P/RPS 0.24 0.22 0.14 0.22 0.21 0.21 0.21 9.30%
P/EPS 5.81 5.44 3.74 5.89 5.44 5.31 5.48 3.97%
EY 17.21 18.38 26.75 16.98 18.37 18.82 18.26 -3.86%
DY 6.48 4.90 4.29 2.59 5.08 7.89 8.33 -15.40%
P/NAPS 0.61 0.58 0.39 0.72 0.74 0.72 0.71 -9.61%

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