[DOMINAN] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 0.63%
YoY- 91.74%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 308,794 332,161 314,454 281,486 219,524 165,418 138,557 14.27%
PBT 18,656 16,700 16,966 18,681 9,725 11,170 9,737 11.43%
Tax -4,718 -3,950 -4,136 -3,844 -2,029 -2,094 -1,252 24.72%
NP 13,937 12,749 12,830 14,837 7,696 9,076 8,485 8.61%
-
NP to SH 13,672 12,498 12,529 14,493 7,558 9,076 8,485 8.26%
-
Tax Rate 25.29% 23.65% 24.38% 20.58% 20.86% 18.75% 12.86% -
Total Cost 294,857 319,412 301,624 266,649 211,828 156,342 130,072 14.59%
-
Net Worth 111,281 100,398 87,737 79,504 71,588 66,925 59,787 10.89%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,959 2,479 4,887 5,630 2,480 2,868 - -
Div Payout % 36.28% 19.84% 39.01% 38.85% 32.82% 31.61% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 111,281 100,398 87,737 79,504 71,588 66,925 59,787 10.89%
NOSH 123,990 123,994 122,197 120,643 124,048 86,055 85,999 6.28%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.51% 3.84% 4.08% 5.27% 3.51% 5.49% 6.12% -
ROE 12.29% 12.45% 14.28% 18.23% 10.56% 13.56% 14.19% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 249.05 267.88 257.33 233.32 176.97 192.22 161.11 7.52%
EPS 11.03 10.08 10.25 12.01 6.09 10.55 9.87 1.86%
DPS 4.00 2.00 4.00 4.67 2.00 3.33 0.00 -
NAPS 0.8975 0.8097 0.718 0.659 0.5771 0.7777 0.6952 4.34%
Adjusted Per Share Value based on latest NOSH - 120,690
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 186.88 201.02 190.30 170.35 132.85 100.11 83.85 14.27%
EPS 8.27 7.56 7.58 8.77 4.57 5.49 5.14 8.24%
DPS 3.00 1.50 2.96 3.41 1.50 1.74 0.00 -
NAPS 0.6735 0.6076 0.531 0.4811 0.4332 0.405 0.3618 10.90%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.51 0.56 0.62 0.58 0.54 0.80 0.94 -
P/RPS 0.20 0.21 0.24 0.25 0.31 0.42 0.58 -16.24%
P/EPS 4.63 5.56 6.05 4.83 8.86 7.59 9.53 -11.32%
EY 21.62 18.00 16.54 20.71 11.28 13.18 10.50 12.77%
DY 7.84 3.57 6.45 8.05 3.70 4.17 0.00 -
P/NAPS 0.57 0.69 0.86 0.88 0.94 1.03 1.35 -13.37%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 25/02/05 25/02/04 -
Price 0.68 0.58 0.57 0.72 0.58 0.82 0.91 -
P/RPS 0.27 0.22 0.22 0.31 0.33 0.43 0.56 -11.43%
P/EPS 6.17 5.75 5.56 5.99 9.52 7.77 9.22 -6.46%
EY 16.22 17.38 17.99 16.69 10.51 12.86 10.84 6.94%
DY 5.88 3.45 7.02 6.48 3.45 4.07 0.00 -
P/NAPS 0.76 0.72 0.79 1.09 1.01 1.05 1.31 -8.66%

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