[DOMINAN] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 0.85%
YoY- -13.93%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 337,446 302,380 361,630 302,198 297,396 217,742 169,632 12.13%
PBT 19,292 20,034 19,402 16,168 18,322 11,454 12,982 6.82%
Tax -4,782 -5,024 -4,332 -3,440 -3,700 -1,942 -1,352 23.42%
NP 14,510 15,010 15,070 12,728 14,622 9,512 11,630 3.75%
-
NP to SH 14,358 14,674 14,824 12,396 14,402 9,340 11,630 3.57%
-
Tax Rate 24.79% 25.08% 22.33% 21.28% 20.19% 16.95% 10.41% -
Total Cost 322,936 287,370 346,560 289,470 282,774 208,230 158,002 12.64%
-
Net Worth 126,178 109,323 99,169 88,312 77,594 72,761 65,530 11.53%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,968 4,957 3,718 3,696 3,618 4,387 4,301 2.43%
Div Payout % 34.60% 33.78% 25.08% 29.82% 25.13% 46.97% 36.98% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 126,178 109,323 99,169 88,312 77,594 72,761 65,530 11.53%
NOSH 124,204 123,935 123,946 123,220 120,619 87,749 86,020 6.31%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.30% 4.96% 4.17% 4.21% 4.92% 4.37% 6.86% -
ROE 11.38% 13.42% 14.95% 14.04% 18.56% 12.84% 17.75% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 271.69 243.98 291.76 245.25 246.56 248.14 197.20 5.48%
EPS 11.56 11.84 11.96 10.06 11.94 10.84 13.52 -2.57%
DPS 4.00 4.00 3.00 3.00 3.00 5.00 5.00 -3.64%
NAPS 1.0159 0.8821 0.8001 0.7167 0.6433 0.8292 0.7618 4.91%
Adjusted Per Share Value based on latest NOSH - 124,007
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 204.22 182.99 218.85 182.88 179.98 131.77 102.66 12.13%
EPS 8.69 8.88 8.97 7.50 8.72 5.65 7.04 3.57%
DPS 3.01 3.00 2.25 2.24 2.19 2.66 2.60 2.46%
NAPS 0.7636 0.6616 0.6002 0.5344 0.4696 0.4403 0.3966 11.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.64 0.53 0.52 0.69 0.43 0.56 0.79 -
P/RPS 0.24 0.22 0.18 0.28 0.17 0.23 0.40 -8.15%
P/EPS 5.54 4.48 4.35 6.86 3.60 5.26 5.84 -0.87%
EY 18.06 22.34 23.00 14.58 27.77 19.01 17.11 0.90%
DY 6.25 7.55 5.77 4.35 6.98 8.93 6.33 -0.21%
P/NAPS 0.63 0.60 0.65 0.96 0.67 0.68 1.04 -8.01%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 28/11/08 29/11/07 23/11/06 29/11/05 26/11/04 -
Price 0.75 0.54 0.59 0.61 0.49 0.47 0.79 -
P/RPS 0.28 0.22 0.20 0.25 0.20 0.19 0.40 -5.76%
P/EPS 6.49 4.56 4.93 6.06 4.10 4.42 5.84 1.77%
EY 15.41 21.93 20.27 16.49 24.37 22.65 17.11 -1.72%
DY 5.33 7.41 5.08 4.92 6.12 10.64 6.33 -2.82%
P/NAPS 0.74 0.61 0.74 0.85 0.76 0.57 1.04 -5.51%

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