[DOMINAN] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 12.18%
YoY- 20.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 332,428 327,304 318,346 309,771 291,387 279,287 291,694 9.07%
PBT 17,547 18,705 19,304 19,076 17,616 16,465 16,170 5.58%
Tax -4,298 -4,668 -4,924 -4,789 -4,947 -4,717 -4,411 -1.71%
NP 13,249 14,037 14,380 14,287 12,669 11,748 11,759 8.25%
-
NP to SH 13,096 13,885 14,176 14,043 12,518 11,563 11,620 8.27%
-
Tax Rate 24.49% 24.96% 25.51% 25.10% 28.08% 28.65% 27.28% -
Total Cost 319,179 313,267 303,966 295,484 278,718 267,539 279,935 9.11%
-
Net Worth 127,592 126,169 126,446 127,963 111,404 109,734 108,626 11.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,970 4,967 4,969 4,967 5,589 4,348 3,104 36.74%
Div Payout % 37.96% 35.78% 35.06% 35.37% 44.65% 37.60% 26.71% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 127,592 126,169 126,446 127,963 111,404 109,734 108,626 11.29%
NOSH 124,444 124,194 124,210 124,236 124,127 124,401 123,945 0.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.99% 4.29% 4.52% 4.61% 4.35% 4.21% 4.03% -
ROE 10.26% 11.01% 11.21% 10.97% 11.24% 10.54% 10.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 267.13 263.54 256.30 249.34 234.75 224.50 235.34 8.78%
EPS 10.52 11.18 11.41 11.30 10.08 9.29 9.38 7.92%
DPS 4.00 4.00 4.00 4.00 4.50 3.50 2.50 36.68%
NAPS 1.0253 1.0159 1.018 1.03 0.8975 0.8821 0.8764 10.99%
Adjusted Per Share Value based on latest NOSH - 124,236
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 201.18 198.08 192.66 187.47 176.34 169.02 176.53 9.07%
EPS 7.93 8.40 8.58 8.50 7.58 7.00 7.03 8.33%
DPS 3.01 3.01 3.01 3.01 3.38 2.63 1.88 36.74%
NAPS 0.7722 0.7636 0.7652 0.7744 0.6742 0.6641 0.6574 11.29%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.58 0.64 0.64 0.64 0.51 0.53 0.46 -
P/RPS 0.22 0.24 0.25 0.26 0.22 0.24 0.20 6.54%
P/EPS 5.51 5.72 5.61 5.66 5.06 5.70 4.91 7.96%
EY 18.14 17.47 17.83 17.66 19.77 17.54 20.38 -7.44%
DY 6.90 6.25 6.25 6.25 8.82 6.60 5.43 17.26%
P/NAPS 0.57 0.63 0.63 0.62 0.57 0.60 0.52 6.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 -
Price 0.60 0.75 0.62 0.59 0.68 0.54 0.51 -
P/RPS 0.22 0.28 0.24 0.24 0.29 0.24 0.22 0.00%
P/EPS 5.70 6.71 5.43 5.22 6.74 5.81 5.44 3.15%
EY 17.54 14.91 18.41 19.16 14.83 17.21 18.38 -3.06%
DY 6.67 5.33 6.45 6.78 6.62 6.48 4.90 22.75%
P/NAPS 0.59 0.74 0.61 0.57 0.76 0.61 0.58 1.14%

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