[DOMINAN] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 41.86%
YoY- 5.86%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 536,272 439,280 407,640 343,284 340,428 306,128 375,000 6.14%
PBT 26,028 19,784 20,348 24,556 22,512 21,600 21,516 3.22%
Tax -5,664 -4,948 -4,768 -6,040 -5,372 -4,832 -4,672 3.25%
NP 20,364 14,836 15,580 18,516 17,140 16,768 16,844 3.21%
-
NP to SH 20,368 14,852 15,580 17,988 16,992 16,460 16,532 3.53%
-
Tax Rate 21.76% 25.01% 23.43% 24.60% 23.86% 22.37% 21.71% -
Total Cost 515,908 424,444 392,060 324,768 323,288 289,360 358,156 6.26%
-
Net Worth 207,248 162,780 153,439 141,155 126,446 108,626 97,938 13.30%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,490 5,381 10,491 4,996 4,968 4,957 - -
Div Payout % 26.95% 36.23% 67.34% 27.78% 29.24% 30.12% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 207,248 162,780 153,439 141,155 126,446 108,626 97,938 13.30%
NOSH 137,250 134,528 131,144 124,916 124,210 123,945 124,114 1.69%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.80% 3.38% 3.82% 5.39% 5.03% 5.48% 4.49% -
ROE 9.83% 9.12% 10.15% 12.74% 13.44% 15.15% 16.88% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 390.72 326.53 310.83 274.81 274.07 246.99 302.14 4.37%
EPS 14.84 11.04 11.88 14.40 13.68 13.28 13.32 1.81%
DPS 4.00 4.00 8.00 4.00 4.00 4.00 0.00 -
NAPS 1.51 1.21 1.17 1.13 1.018 0.8764 0.7891 11.41%
Adjusted Per Share Value based on latest NOSH - 124,916
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 324.54 265.84 246.70 207.75 206.02 185.26 226.94 6.14%
EPS 12.33 8.99 9.43 10.89 10.28 9.96 10.00 3.55%
DPS 3.32 3.26 6.35 3.02 3.01 3.00 0.00 -
NAPS 1.2542 0.9851 0.9286 0.8542 0.7652 0.6574 0.5927 13.30%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.18 0.90 0.76 0.57 0.64 0.46 0.58 -
P/RPS 0.30 0.28 0.24 0.21 0.23 0.19 0.19 7.90%
P/EPS 7.95 8.15 6.40 3.96 4.68 3.46 4.35 10.56%
EY 12.58 12.27 15.63 25.26 21.38 28.87 22.97 -9.54%
DY 3.39 4.44 10.53 7.02 6.25 8.70 0.00 -
P/NAPS 0.78 0.74 0.65 0.50 0.63 0.52 0.74 0.88%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 28/08/12 26/08/11 27/08/10 26/08/09 28/08/08 -
Price 1.26 0.82 0.77 0.49 0.62 0.51 0.57 -
P/RPS 0.32 0.25 0.25 0.18 0.23 0.21 0.19 9.07%
P/EPS 8.49 7.43 6.48 3.40 4.53 3.84 4.28 12.08%
EY 11.78 13.46 15.43 29.39 22.06 26.04 23.37 -10.78%
DY 3.17 4.88 10.39 8.16 6.45 7.84 0.00 -
P/NAPS 0.83 0.68 0.66 0.43 0.61 0.58 0.72 2.39%

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