[DOMINAN] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -5.68%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 340,895 337,249 336,535 332,428 327,304 318,346 309,771 6.58%
PBT 19,057 17,604 17,093 17,547 18,705 19,304 19,076 -0.06%
Tax -4,668 -4,495 -4,328 -4,298 -4,668 -4,924 -4,789 -1.69%
NP 14,389 13,109 12,765 13,249 14,037 14,380 14,287 0.47%
-
NP to SH 14,060 12,741 12,492 13,096 13,885 14,176 14,043 0.08%
-
Tax Rate 24.49% 25.53% 25.32% 24.49% 24.96% 25.51% 25.10% -
Total Cost 326,506 324,140 323,770 319,179 313,267 303,966 295,484 6.87%
-
Net Worth 145,427 141,155 124,007 127,592 126,169 126,446 127,963 8.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,987 4,975 4,968 4,970 4,967 4,969 4,967 0.26%
Div Payout % 35.47% 39.05% 39.77% 37.96% 35.78% 35.06% 35.37% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 145,427 141,155 124,007 127,592 126,169 126,446 127,963 8.89%
NOSH 125,368 124,916 124,007 124,444 124,194 124,210 124,236 0.60%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.22% 3.89% 3.79% 3.99% 4.29% 4.52% 4.61% -
ROE 9.67% 9.03% 10.07% 10.26% 11.01% 11.21% 10.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 271.91 269.98 271.38 267.13 263.54 256.30 249.34 5.94%
EPS 11.21 10.20 10.07 10.52 11.18 11.41 11.30 -0.53%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 1.16 1.13 1.00 1.0253 1.0159 1.018 1.03 8.23%
Adjusted Per Share Value based on latest NOSH - 124,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 206.30 204.10 203.66 201.18 198.08 192.66 187.47 6.58%
EPS 8.51 7.71 7.56 7.93 8.40 8.58 8.50 0.07%
DPS 3.02 3.01 3.01 3.01 3.01 3.01 3.01 0.22%
NAPS 0.8801 0.8542 0.7505 0.7722 0.7636 0.7652 0.7744 8.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.50 0.57 0.62 0.58 0.64 0.64 0.64 -
P/RPS 0.18 0.21 0.23 0.22 0.24 0.25 0.26 -21.72%
P/EPS 4.46 5.59 6.15 5.51 5.72 5.61 5.66 -14.67%
EY 22.43 17.89 16.25 18.14 17.47 17.83 17.66 17.26%
DY 8.00 7.02 6.45 6.90 6.25 6.25 6.25 17.87%
P/NAPS 0.43 0.50 0.62 0.57 0.63 0.63 0.62 -21.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 26/08/11 26/05/11 25/02/11 25/11/10 27/08/10 27/05/10 -
Price 0.56 0.49 0.58 0.60 0.75 0.62 0.59 -
P/RPS 0.21 0.18 0.21 0.22 0.28 0.24 0.24 -8.50%
P/EPS 4.99 4.80 5.76 5.70 6.71 5.43 5.22 -2.95%
EY 20.03 20.82 17.37 17.54 14.91 18.41 19.16 3.00%
DY 7.14 8.16 6.90 6.67 5.33 6.45 6.78 3.50%
P/NAPS 0.48 0.43 0.58 0.59 0.74 0.61 0.57 -10.81%

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