[DOMINAN] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -20.57%
YoY- -30.15%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 270,348 263,703 252,949 223,876 208,093 191,569 178,094 31.98%
PBT 15,700 12,417 10,091 8,983 10,561 10,881 11,805 20.87%
Tax -3,055 -2,573 -1,758 -2,267 -2,168 -2,512 -2,392 17.66%
NP 12,645 9,844 8,333 6,716 8,393 8,369 9,413 21.68%
-
NP to SH 11,786 9,116 7,650 6,585 8,290 8,283 9,377 16.41%
-
Tax Rate 19.46% 20.72% 17.42% 25.24% 20.53% 23.09% 20.26% -
Total Cost 257,703 253,859 244,616 217,160 199,700 183,200 168,681 32.54%
-
Net Worth 79,535 77,669 76,604 72,315 69,460 73,409 71,860 6.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,636 6,028 5,826 5,826 4,018 2,213 2,147 111.75%
Div Payout % 56.31% 66.13% 76.16% 88.48% 48.48% 26.72% 22.90% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 79,535 77,669 76,604 72,315 69,460 73,409 71,860 6.97%
NOSH 120,690 120,735 120,523 120,526 120,361 88,530 86,163 25.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.68% 3.73% 3.29% 3.00% 4.03% 4.37% 5.29% -
ROE 14.82% 11.74% 9.99% 9.11% 11.93% 11.28% 13.05% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 224.00 218.41 209.88 185.75 172.89 216.39 206.69 5.49%
EPS 9.77 7.55 6.35 5.46 6.89 9.36 10.88 -6.90%
DPS 5.50 5.00 4.83 4.83 3.34 2.50 2.50 68.91%
NAPS 0.659 0.6433 0.6356 0.60 0.5771 0.8292 0.834 -14.49%
Adjusted Per Share Value based on latest NOSH - 120,526
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 163.61 159.59 153.08 135.49 125.93 115.93 107.78 31.98%
EPS 7.13 5.52 4.63 3.99 5.02 5.01 5.67 16.45%
DPS 4.02 3.65 3.53 3.53 2.43 1.34 1.30 111.81%
NAPS 0.4813 0.47 0.4636 0.4376 0.4204 0.4443 0.4349 6.97%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.43 0.44 0.45 0.54 0.56 0.65 -
P/RPS 0.26 0.20 0.21 0.24 0.31 0.26 0.31 -11.03%
P/EPS 5.94 5.70 6.93 8.24 7.84 5.99 5.97 -0.33%
EY 16.84 17.56 14.43 12.14 12.75 16.71 16.74 0.39%
DY 9.48 11.63 10.99 10.74 6.18 4.46 3.85 82.04%
P/NAPS 0.88 0.67 0.69 0.75 0.94 0.68 0.78 8.35%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 12/09/06 31/05/06 27/02/06 29/11/05 26/08/05 -
Price 0.72 0.49 0.42 0.47 0.58 0.47 0.80 -
P/RPS 0.32 0.22 0.20 0.25 0.34 0.22 0.39 -12.32%
P/EPS 7.37 6.49 6.62 8.60 8.42 5.02 7.35 0.18%
EY 13.56 15.41 15.11 11.62 11.88 19.91 13.60 -0.19%
DY 7.64 10.20 11.51 10.29 5.76 5.32 3.13 80.99%
P/NAPS 1.09 0.76 0.66 0.78 1.01 0.57 0.96 8.81%

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