[DOMINAN] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -15.69%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 366,933 339,004 308,794 332,161 314,454 281,486 219,524 8.93%
PBT 24,169 16,617 18,656 16,700 16,966 18,681 9,725 16.37%
Tax -5,734 -4,064 -4,718 -3,950 -4,136 -3,844 -2,029 18.89%
NP 18,434 12,553 13,937 12,749 12,830 14,837 7,696 15.66%
-
NP to SH 18,434 12,409 13,672 12,498 12,529 14,493 7,558 16.01%
-
Tax Rate 23.72% 24.46% 25.29% 23.65% 24.38% 20.58% 20.86% -
Total Cost 348,498 326,450 294,857 319,412 301,624 266,649 211,828 8.64%
-
Net Worth 146,392 127,402 111,281 100,398 87,737 79,504 71,588 12.65%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10,009 4,970 4,959 2,479 4,887 5,630 2,480 26.16%
Div Payout % 54.30% 40.05% 36.28% 19.84% 39.01% 38.85% 32.82% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 146,392 127,402 111,281 100,398 87,737 79,504 71,588 12.65%
NOSH 125,122 124,259 123,990 123,994 122,197 120,643 124,048 0.14%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.02% 3.70% 4.51% 3.84% 4.08% 5.27% 3.51% -
ROE 12.59% 9.74% 12.29% 12.45% 14.28% 18.23% 10.56% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 293.26 272.82 249.05 267.88 257.33 233.32 176.97 8.77%
EPS 14.73 9.99 11.03 10.08 10.25 12.01 6.09 15.85%
DPS 8.00 4.00 4.00 2.00 4.00 4.67 2.00 25.97%
NAPS 1.17 1.0253 0.8975 0.8097 0.718 0.659 0.5771 12.49%
Adjusted Per Share Value based on latest NOSH - 124,177
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 222.06 205.16 186.88 201.02 190.30 170.35 132.85 8.93%
EPS 11.16 7.51 8.27 7.56 7.58 8.77 4.57 16.03%
DPS 6.06 3.01 3.00 1.50 2.96 3.41 1.50 26.18%
NAPS 0.8859 0.771 0.6735 0.6076 0.531 0.4811 0.4332 12.65%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.54 0.58 0.51 0.56 0.62 0.58 0.54 -
P/RPS 0.18 0.21 0.20 0.21 0.24 0.25 0.31 -8.65%
P/EPS 3.67 5.81 4.63 5.56 6.05 4.83 8.86 -13.65%
EY 27.28 17.22 21.62 18.00 16.54 20.71 11.28 15.84%
DY 14.81 6.90 7.84 3.57 6.45 8.05 3.70 25.99%
P/NAPS 0.46 0.57 0.57 0.69 0.86 0.88 0.94 -11.22%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 -
Price 0.63 0.60 0.68 0.58 0.57 0.72 0.58 -
P/RPS 0.21 0.22 0.27 0.22 0.22 0.31 0.33 -7.25%
P/EPS 4.28 6.01 6.17 5.75 5.56 5.99 9.52 -12.46%
EY 23.39 16.64 16.22 17.38 17.99 16.69 10.51 14.25%
DY 12.70 6.67 5.88 3.45 7.02 6.48 3.45 24.24%
P/NAPS 0.54 0.59 0.76 0.72 0.79 1.09 1.01 -9.90%

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