[DOMINAN] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 78.3%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 203,266 173,083 168,723 151,190 180,815 151,099 148,698 5.34%
PBT 8,701 11,610 9,646 10,017 9,701 8,084 9,161 -0.85%
Tax -2,134 -2,731 -2,391 -2,512 -2,166 -1,720 -1,850 2.40%
NP 6,567 8,879 7,255 7,505 7,535 6,364 7,311 -1.77%
-
NP to SH 6,567 8,879 7,179 7,337 7,412 6,198 7,201 -1.52%
-
Tax Rate 24.53% 23.52% 24.79% 25.08% 22.33% 21.28% 20.19% -
Total Cost 196,699 164,204 161,468 143,685 173,280 144,735 141,387 5.65%
-
Net Worth 156,607 145,065 126,178 109,323 99,169 88,312 77,594 12.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,948 2,501 2,484 2,478 1,859 1,848 1,809 13.87%
Div Payout % 60.12% 28.17% 34.60% 33.78% 25.08% 29.82% 25.13% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 156,607 145,065 126,178 109,323 99,169 88,312 77,594 12.40%
NOSH 131,603 125,056 124,204 123,935 123,946 123,220 120,619 1.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.23% 5.13% 4.30% 4.96% 4.17% 4.21% 4.92% -
ROE 4.19% 6.12% 5.69% 6.71% 7.47% 7.02% 9.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 154.45 138.40 135.84 121.99 145.88 122.62 123.28 3.82%
EPS 4.99 7.10 5.78 5.92 5.98 5.03 5.97 -2.94%
DPS 3.00 2.00 2.00 2.00 1.50 1.50 1.50 12.23%
NAPS 1.19 1.16 1.0159 0.8821 0.8001 0.7167 0.6433 10.78%
Adjusted Per Share Value based on latest NOSH - 124,401
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 123.01 104.75 102.11 91.50 109.43 91.44 89.99 5.34%
EPS 3.97 5.37 4.34 4.44 4.49 3.75 4.36 -1.54%
DPS 2.39 1.51 1.50 1.50 1.13 1.12 1.09 13.96%
NAPS 0.9478 0.8779 0.7636 0.6616 0.6002 0.5344 0.4696 12.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.79 0.50 0.64 0.53 0.52 0.69 0.43 -
P/RPS 0.51 0.36 0.47 0.43 0.36 0.56 0.35 6.46%
P/EPS 15.83 7.04 11.07 8.95 8.70 13.72 7.20 14.01%
EY 6.32 14.20 9.03 11.17 11.50 7.29 13.88 -12.27%
DY 3.80 4.00 3.13 3.77 2.88 2.17 3.49 1.42%
P/NAPS 0.66 0.43 0.63 0.60 0.65 0.96 0.67 -0.25%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 24/11/11 25/11/10 26/11/09 28/11/08 29/11/07 23/11/06 -
Price 0.88 0.56 0.75 0.54 0.59 0.61 0.49 -
P/RPS 0.57 0.40 0.55 0.44 0.40 0.50 0.40 6.07%
P/EPS 17.64 7.89 12.98 9.12 9.87 12.13 8.21 13.58%
EY 5.67 12.68 7.71 10.96 10.14 8.25 12.18 -11.95%
DY 3.41 3.57 2.67 3.70 2.54 2.46 3.06 1.81%
P/NAPS 0.74 0.48 0.74 0.61 0.74 0.85 0.76 -0.44%

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