[DOMINAN] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 41.43%
YoY- -0.44%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 407,640 343,284 340,428 306,128 375,000 267,136 313,288 4.48%
PBT 20,348 24,556 22,512 21,600 21,516 15,476 18,020 2.04%
Tax -4,768 -6,040 -5,372 -4,832 -4,672 -2,912 0 -
NP 15,580 18,516 17,140 16,768 16,844 12,564 18,020 -2.39%
-
NP to SH 15,580 17,988 16,992 16,460 16,532 12,292 15,668 -0.09%
-
Tax Rate 23.43% 24.60% 23.86% 22.37% 21.71% 18.82% 0.00% -
Total Cost 392,060 324,768 323,288 289,360 358,156 254,572 295,268 4.83%
-
Net Worth 153,439 141,155 126,446 108,626 97,938 86,068 76,604 12.26%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 10,491 4,996 4,968 4,957 - - - -
Div Payout % 67.34% 27.78% 29.24% 30.12% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 153,439 141,155 126,446 108,626 97,938 86,068 76,604 12.26%
NOSH 131,144 124,916 124,210 123,945 124,114 122,430 120,523 1.41%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.82% 5.39% 5.03% 5.48% 4.49% 4.70% 5.75% -
ROE 10.15% 12.74% 13.44% 15.15% 16.88% 14.28% 20.45% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 310.83 274.81 274.07 246.99 302.14 218.19 259.94 3.02%
EPS 11.88 14.40 13.68 13.28 13.32 10.04 13.00 -1.48%
DPS 8.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 1.17 1.13 1.018 0.8764 0.7891 0.703 0.6356 10.69%
Adjusted Per Share Value based on latest NOSH - 123,945
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 246.70 207.75 206.02 185.26 226.94 161.67 189.60 4.48%
EPS 9.43 10.89 10.28 9.96 10.00 7.44 9.48 -0.08%
DPS 6.35 3.02 3.01 3.00 0.00 0.00 0.00 -
NAPS 0.9286 0.8542 0.7652 0.6574 0.5927 0.5209 0.4636 12.26%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.76 0.57 0.64 0.46 0.58 0.71 0.44 -
P/RPS 0.24 0.21 0.23 0.19 0.19 0.33 0.17 5.91%
P/EPS 6.40 3.96 4.68 3.46 4.35 7.07 3.38 11.21%
EY 15.63 25.26 21.38 28.87 22.97 14.14 29.55 -10.06%
DY 10.53 7.02 6.25 8.70 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.63 0.52 0.74 1.01 0.69 -0.98%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 27/08/10 26/08/09 28/08/08 27/08/07 12/09/06 -
Price 0.77 0.49 0.62 0.51 0.57 0.73 0.42 -
P/RPS 0.25 0.18 0.23 0.21 0.19 0.33 0.16 7.71%
P/EPS 6.48 3.40 4.53 3.84 4.28 7.27 3.23 12.29%
EY 15.43 29.39 22.06 26.04 23.37 13.75 30.95 -10.94%
DY 10.39 8.16 6.45 7.84 0.00 0.00 0.00 -
P/NAPS 0.66 0.43 0.61 0.58 0.72 1.04 0.66 0.00%

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