[DOMINAN] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -1.28%
YoY- 23.68%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 526,330 457,768 406,532 346,166 337,446 302,380 361,630 6.45%
PBT 22,636 18,044 17,402 23,220 19,292 20,034 19,402 2.60%
Tax -5,200 -4,452 -4,268 -5,462 -4,782 -5,024 -4,332 3.08%
NP 17,436 13,592 13,134 17,758 14,510 15,010 15,070 2.45%
-
NP to SH 17,534 13,742 13,134 17,758 14,358 14,674 14,824 2.83%
-
Tax Rate 22.97% 24.67% 24.53% 23.52% 24.79% 25.08% 22.33% -
Total Cost 508,894 444,176 393,398 328,408 322,936 287,370 346,560 6.60%
-
Net Worth 210,243 167,387 156,607 145,065 126,178 109,323 99,169 13.33%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 5,496 5,399 7,896 5,002 4,968 4,957 3,718 6.72%
Div Payout % 31.35% 39.29% 60.12% 28.17% 34.60% 33.78% 25.08% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 210,243 167,387 156,607 145,065 126,178 109,323 99,169 13.33%
NOSH 137,413 134,990 131,603 125,056 124,204 123,935 123,946 1.73%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.31% 2.97% 3.23% 5.13% 4.30% 4.96% 4.17% -
ROE 8.34% 8.21% 8.39% 12.24% 11.38% 13.42% 14.95% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 383.03 339.11 308.91 276.81 271.69 243.98 291.76 4.63%
EPS 12.76 10.18 9.98 14.20 11.56 11.84 11.96 1.08%
DPS 4.00 4.00 6.00 4.00 4.00 4.00 3.00 4.90%
NAPS 1.53 1.24 1.19 1.16 1.0159 0.8821 0.8001 11.40%
Adjusted Per Share Value based on latest NOSH - 125,368
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 318.52 277.03 246.02 209.49 204.22 182.99 218.85 6.45%
EPS 10.61 8.32 7.95 10.75 8.69 8.88 8.97 2.83%
DPS 3.33 3.27 4.78 3.03 3.01 3.00 2.25 6.74%
NAPS 1.2723 1.013 0.9478 0.8779 0.7636 0.6616 0.6002 13.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.29 0.835 0.79 0.50 0.64 0.53 0.52 -
P/RPS 0.34 0.25 0.26 0.18 0.24 0.22 0.18 11.17%
P/EPS 10.11 8.20 7.92 3.52 5.54 4.48 4.35 15.08%
EY 9.89 12.19 12.63 28.40 18.06 22.34 23.00 -13.11%
DY 3.10 4.79 7.59 8.00 6.25 7.55 5.77 -9.83%
P/NAPS 0.84 0.67 0.66 0.43 0.63 0.60 0.65 4.36%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 28/11/12 24/11/11 25/11/10 26/11/09 28/11/08 -
Price 1.24 0.955 0.88 0.56 0.75 0.54 0.59 -
P/RPS 0.32 0.28 0.28 0.20 0.28 0.22 0.20 8.14%
P/EPS 9.72 9.38 8.82 3.94 6.49 4.56 4.93 11.97%
EY 10.29 10.66 11.34 25.36 15.41 21.93 20.27 -10.67%
DY 3.23 4.19 6.82 7.14 5.33 7.41 5.08 -7.26%
P/NAPS 0.81 0.77 0.74 0.48 0.74 0.61 0.74 1.51%

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