[DOMINAN] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -10.85%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 406,532 346,166 337,446 302,380 361,630 302,198 297,396 5.34%
PBT 17,402 23,220 19,292 20,034 19,402 16,168 18,322 -0.85%
Tax -4,268 -5,462 -4,782 -5,024 -4,332 -3,440 -3,700 2.40%
NP 13,134 17,758 14,510 15,010 15,070 12,728 14,622 -1.77%
-
NP to SH 13,134 17,758 14,358 14,674 14,824 12,396 14,402 -1.52%
-
Tax Rate 24.53% 23.52% 24.79% 25.08% 22.33% 21.28% 20.19% -
Total Cost 393,398 328,408 322,936 287,370 346,560 289,470 282,774 5.65%
-
Net Worth 156,607 145,065 126,178 109,323 99,169 88,312 77,594 12.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 7,896 5,002 4,968 4,957 3,718 3,696 3,618 13.87%
Div Payout % 60.12% 28.17% 34.60% 33.78% 25.08% 29.82% 25.13% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 156,607 145,065 126,178 109,323 99,169 88,312 77,594 12.40%
NOSH 131,603 125,056 124,204 123,935 123,946 123,220 120,619 1.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.23% 5.13% 4.30% 4.96% 4.17% 4.21% 4.92% -
ROE 8.39% 12.24% 11.38% 13.42% 14.95% 14.04% 18.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 308.91 276.81 271.69 243.98 291.76 245.25 246.56 3.82%
EPS 9.98 14.20 11.56 11.84 11.96 10.06 11.94 -2.94%
DPS 6.00 4.00 4.00 4.00 3.00 3.00 3.00 12.23%
NAPS 1.19 1.16 1.0159 0.8821 0.8001 0.7167 0.6433 10.78%
Adjusted Per Share Value based on latest NOSH - 124,401
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 246.02 209.49 204.22 182.99 218.85 182.88 179.98 5.34%
EPS 7.95 10.75 8.69 8.88 8.97 7.50 8.72 -1.52%
DPS 4.78 3.03 3.01 3.00 2.25 2.24 2.19 13.87%
NAPS 0.9478 0.8779 0.7636 0.6616 0.6002 0.5344 0.4696 12.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.50 0.64 0.53 0.52 0.69 0.43 -
P/RPS 0.26 0.18 0.24 0.22 0.18 0.28 0.17 7.33%
P/EPS 7.92 3.52 5.54 4.48 4.35 6.86 3.60 14.02%
EY 12.63 28.40 18.06 22.34 23.00 14.58 27.77 -12.29%
DY 7.59 8.00 6.25 7.55 5.77 4.35 6.98 1.40%
P/NAPS 0.66 0.43 0.63 0.60 0.65 0.96 0.67 -0.25%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 24/11/11 25/11/10 26/11/09 28/11/08 29/11/07 23/11/06 -
Price 0.88 0.56 0.75 0.54 0.59 0.61 0.49 -
P/RPS 0.28 0.20 0.28 0.22 0.20 0.25 0.20 5.76%
P/EPS 8.82 3.94 6.49 4.56 4.93 6.06 4.10 13.60%
EY 11.34 25.36 15.41 21.93 20.27 16.49 24.37 -11.96%
DY 6.82 7.14 5.33 7.41 5.08 4.92 6.12 1.81%
P/NAPS 0.74 0.48 0.74 0.61 0.74 0.85 0.76 -0.44%

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