[DOMINAN] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 101.69%
YoY- -13.93%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 168,723 151,190 180,815 151,099 148,698 108,871 84,816 12.13%
PBT 9,646 10,017 9,701 8,084 9,161 5,727 6,491 6.82%
Tax -2,391 -2,512 -2,166 -1,720 -1,850 -971 -676 23.42%
NP 7,255 7,505 7,535 6,364 7,311 4,756 5,815 3.75%
-
NP to SH 7,179 7,337 7,412 6,198 7,201 4,670 5,815 3.57%
-
Tax Rate 24.79% 25.08% 22.33% 21.28% 20.19% 16.95% 10.41% -
Total Cost 161,468 143,685 173,280 144,735 141,387 104,115 79,001 12.64%
-
Net Worth 126,178 109,323 99,169 88,312 77,594 72,761 65,530 11.53%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,484 2,478 1,859 1,848 1,809 2,193 2,150 2.43%
Div Payout % 34.60% 33.78% 25.08% 29.82% 25.13% 46.97% 36.98% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 126,178 109,323 99,169 88,312 77,594 72,761 65,530 11.53%
NOSH 124,204 123,935 123,946 123,220 120,619 87,749 86,020 6.31%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.30% 4.96% 4.17% 4.21% 4.92% 4.37% 6.86% -
ROE 5.69% 6.71% 7.47% 7.02% 9.28% 6.42% 8.87% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 135.84 121.99 145.88 122.62 123.28 124.07 98.60 5.48%
EPS 5.78 5.92 5.98 5.03 5.97 5.42 6.76 -2.57%
DPS 2.00 2.00 1.50 1.50 1.50 2.50 2.50 -3.64%
NAPS 1.0159 0.8821 0.8001 0.7167 0.6433 0.8292 0.7618 4.91%
Adjusted Per Share Value based on latest NOSH - 124,007
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 102.11 91.50 109.43 91.44 89.99 65.89 51.33 12.13%
EPS 4.34 4.44 4.49 3.75 4.36 2.83 3.52 3.55%
DPS 1.50 1.50 1.13 1.12 1.09 1.33 1.30 2.41%
NAPS 0.7636 0.6616 0.6002 0.5344 0.4696 0.4403 0.3966 11.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.64 0.53 0.52 0.69 0.43 0.56 0.79 -
P/RPS 0.47 0.43 0.36 0.56 0.35 0.45 0.80 -8.47%
P/EPS 11.07 8.95 8.70 13.72 7.20 10.52 11.69 -0.90%
EY 9.03 11.17 11.50 7.29 13.88 9.50 8.56 0.89%
DY 3.13 3.77 2.88 2.17 3.49 4.46 3.16 -0.15%
P/NAPS 0.63 0.60 0.65 0.96 0.67 0.68 1.04 -8.01%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 28/11/08 29/11/07 23/11/06 29/11/05 26/11/04 -
Price 0.75 0.54 0.59 0.61 0.49 0.47 0.79 -
P/RPS 0.55 0.44 0.40 0.50 0.40 0.38 0.80 -6.05%
P/EPS 12.98 9.12 9.87 12.13 8.21 8.83 11.69 1.75%
EY 7.71 10.96 10.14 8.25 12.18 11.32 8.56 -1.72%
DY 2.67 3.70 2.54 2.46 3.06 5.32 3.16 -2.76%
P/NAPS 0.74 0.61 0.74 0.85 0.76 0.57 1.04 -5.51%

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