[DOMINAN] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 20.05%
YoY- 28.89%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 402,055 387,961 371,872 357,482 340,895 337,249 336,535 12.55%
PBT 20,932 22,789 23,841 22,757 19,057 17,604 17,093 14.41%
Tax -5,393 -5,672 -5,990 -5,581 -4,668 -4,495 -4,328 15.75%
NP 15,539 17,117 17,851 17,176 14,389 13,109 12,765 13.96%
-
NP to SH 15,539 17,117 17,719 16,879 14,060 12,741 12,492 15.61%
-
Tax Rate 25.76% 24.89% 25.12% 24.52% 24.49% 25.53% 25.32% -
Total Cost 386,516 370,844 354,021 340,306 326,506 324,140 323,770 12.49%
-
Net Worth 157,468 153,439 146,535 146,531 145,427 141,155 124,007 17.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 6,413 6,344 6,281 6,247 4,987 4,975 4,968 18.49%
Div Payout % 41.28% 37.06% 35.45% 37.01% 35.47% 39.05% 39.77% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 157,468 153,439 146,535 146,531 145,427 141,155 124,007 17.21%
NOSH 132,326 131,144 127,422 125,240 125,368 124,916 124,007 4.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.86% 4.41% 4.80% 4.80% 4.22% 3.89% 3.79% -
ROE 9.87% 11.16% 12.09% 11.52% 9.67% 9.03% 10.07% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 303.84 295.83 291.84 285.44 271.91 269.98 271.38 7.80%
EPS 11.74 13.05 13.91 13.48 11.21 10.20 10.07 10.73%
DPS 4.85 4.84 5.00 5.00 4.00 4.00 4.00 13.66%
NAPS 1.19 1.17 1.15 1.17 1.16 1.13 1.00 12.26%
Adjusted Per Share Value based on latest NOSH - 125,240
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 243.32 234.79 225.05 216.34 206.30 204.10 203.66 12.55%
EPS 9.40 10.36 10.72 10.21 8.51 7.71 7.56 15.58%
DPS 3.88 3.84 3.80 3.78 3.02 3.01 3.01 18.38%
NAPS 0.953 0.9286 0.8868 0.8868 0.8801 0.8542 0.7505 17.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.76 0.69 0.54 0.50 0.57 0.62 -
P/RPS 0.26 0.26 0.24 0.19 0.18 0.21 0.23 8.49%
P/EPS 6.73 5.82 4.96 4.01 4.46 5.59 6.15 6.17%
EY 14.86 17.17 20.15 24.96 22.43 17.89 16.25 -5.77%
DY 6.14 6.37 7.25 9.26 8.00 7.02 6.45 -3.22%
P/NAPS 0.66 0.65 0.60 0.46 0.43 0.50 0.62 4.24%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 28/02/12 24/11/11 26/08/11 26/05/11 -
Price 0.88 0.77 0.74 0.63 0.56 0.49 0.58 -
P/RPS 0.29 0.26 0.25 0.22 0.21 0.18 0.21 23.93%
P/EPS 7.49 5.90 5.32 4.67 4.99 4.80 5.76 19.07%
EY 13.34 16.95 18.79 21.39 20.03 20.82 17.37 -16.09%
DY 5.51 6.28 6.76 7.94 7.14 8.16 6.90 -13.89%
P/NAPS 0.74 0.66 0.64 0.54 0.48 0.43 0.58 17.58%

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