[DOMINAN] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -6.83%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 418,037 366,933 339,004 308,794 332,161 314,454 281,486 6.80%
PBT 17,700 24,169 16,617 18,656 16,700 16,966 18,681 -0.89%
Tax -4,196 -5,734 -4,064 -4,718 -3,950 -4,136 -3,844 1.46%
NP 13,504 18,434 12,553 13,937 12,749 12,830 14,837 -1.55%
-
NP to SH 13,504 18,434 12,409 13,672 12,498 12,529 14,493 -1.17%
-
Tax Rate 23.71% 23.72% 24.46% 25.29% 23.65% 24.38% 20.58% -
Total Cost 404,533 348,498 326,450 294,857 319,412 301,624 266,649 7.18%
-
Net Worth 154,696 146,392 127,402 111,281 100,398 87,737 79,504 11.72%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,051 10,009 4,970 4,959 2,479 4,887 5,630 3.81%
Div Payout % 52.22% 54.30% 40.05% 36.28% 19.84% 39.01% 38.85% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 154,696 146,392 127,402 111,281 100,398 87,737 79,504 11.72%
NOSH 132,219 125,122 124,259 123,990 123,994 122,197 120,643 1.53%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.23% 5.02% 3.70% 4.51% 3.84% 4.08% 5.27% -
ROE 8.73% 12.59% 9.74% 12.29% 12.45% 14.28% 18.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 316.17 293.26 272.82 249.05 267.88 257.33 233.32 5.19%
EPS 10.21 14.73 9.99 11.03 10.08 10.25 12.01 -2.66%
DPS 5.33 8.00 4.00 4.00 2.00 4.00 4.67 2.22%
NAPS 1.17 1.17 1.0253 0.8975 0.8097 0.718 0.659 10.03%
Adjusted Per Share Value based on latest NOSH - 124,127
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 252.99 222.06 205.16 186.88 201.02 190.30 170.35 6.80%
EPS 8.17 11.16 7.51 8.27 7.56 7.58 8.77 -1.17%
DPS 4.27 6.06 3.01 3.00 1.50 2.96 3.41 3.81%
NAPS 0.9362 0.8859 0.771 0.6735 0.6076 0.531 0.4811 11.72%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.90 0.54 0.58 0.51 0.56 0.62 0.58 -
P/RPS 0.28 0.18 0.21 0.20 0.21 0.24 0.25 1.90%
P/EPS 8.81 3.67 5.81 4.63 5.56 6.05 4.83 10.52%
EY 11.35 27.28 17.22 21.62 18.00 16.54 20.71 -9.52%
DY 5.93 14.81 6.90 7.84 3.57 6.45 8.05 -4.96%
P/NAPS 0.77 0.46 0.57 0.57 0.69 0.86 0.88 -2.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.86 0.63 0.60 0.68 0.58 0.57 0.72 -
P/RPS 0.27 0.21 0.22 0.27 0.22 0.22 0.31 -2.27%
P/EPS 8.42 4.28 6.01 6.17 5.75 5.56 5.99 5.83%
EY 11.88 23.39 16.64 16.22 17.38 17.99 16.69 -5.50%
DY 6.20 12.70 6.67 5.88 3.45 7.02 6.48 -0.73%
P/NAPS 0.74 0.54 0.59 0.76 0.72 0.79 1.09 -6.24%

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