[DOMINAN] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 2.71%
YoY- 20.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 416,229 371,872 336,649 309,771 308,912 316,740 275,233 7.13%
PBT 18,636 23,841 17,046 19,076 16,149 16,924 17,981 0.59%
Tax -4,600 -5,990 -4,094 -4,789 -4,371 -4,388 -4,238 1.37%
NP 14,036 17,851 12,952 14,287 11,778 12,536 13,743 0.35%
-
NP to SH 14,036 17,851 12,680 14,043 11,638 12,251 13,453 0.70%
-
Tax Rate 24.68% 25.12% 24.02% 25.10% 27.07% 25.93% 23.57% -
Total Cost 402,193 354,021 323,697 295,484 297,134 304,204 261,490 7.43%
-
Net Worth 157,871 144,893 134,127 127,781 111,338 93,456 84,368 10.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,633 8,819 4,967 4,962 1,860 3,702 4,112 8.28%
Div Payout % 47.26% 49.41% 39.18% 35.34% 15.99% 30.22% 30.57% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 157,871 144,893 134,127 127,781 111,338 93,456 84,368 10.99%
NOSH 132,665 125,994 124,191 124,059 124,053 123,423 117,504 2.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.37% 4.80% 3.85% 4.61% 3.81% 3.96% 4.99% -
ROE 8.89% 12.32% 9.45% 10.99% 10.45% 13.11% 15.95% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 313.74 295.15 271.07 249.70 249.01 256.63 234.23 4.98%
EPS 10.58 14.03 10.21 11.32 9.39 9.94 11.13 -0.84%
DPS 5.00 7.00 4.00 4.00 1.50 3.00 3.50 6.11%
NAPS 1.19 1.15 1.08 1.03 0.8975 0.7572 0.718 8.77%
Adjusted Per Share Value based on latest NOSH - 124,236
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 253.93 226.87 205.38 188.98 188.46 193.23 167.91 7.13%
EPS 8.56 10.89 7.74 8.57 7.10 7.47 8.21 0.69%
DPS 4.05 5.38 3.03 3.03 1.14 2.26 2.51 8.29%
NAPS 0.9631 0.884 0.8183 0.7796 0.6792 0.5702 0.5147 10.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.855 0.69 0.62 0.64 0.36 0.60 0.65 -
P/RPS 0.27 0.23 0.23 0.26 0.14 0.23 0.28 -0.60%
P/EPS 8.08 4.87 6.07 5.65 3.84 6.04 5.68 6.04%
EY 12.37 20.53 16.47 17.69 26.06 16.54 17.61 -5.71%
DY 5.85 10.14 6.45 6.25 4.17 5.00 5.38 1.40%
P/NAPS 0.72 0.60 0.57 0.62 0.40 0.79 0.91 -3.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 29/05/12 26/05/11 27/05/10 28/05/09 29/05/08 30/05/07 -
Price 0.96 0.74 0.58 0.59 0.35 0.54 0.71 -
P/RPS 0.31 0.25 0.21 0.24 0.14 0.21 0.30 0.54%
P/EPS 9.07 5.22 5.68 5.21 3.73 5.44 6.20 6.53%
EY 11.02 19.15 17.60 19.19 26.80 18.38 16.13 -6.14%
DY 5.21 9.46 6.90 6.78 4.29 5.56 4.93 0.92%
P/NAPS 0.81 0.64 0.54 0.57 0.39 0.71 0.99 -3.28%

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