[DOMINAN] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 50.95%
YoY- 91.74%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 231,596 249,121 235,841 211,115 164,643 124,064 103,918 14.27%
PBT 13,992 12,525 12,725 14,011 7,294 8,378 7,303 11.43%
Tax -3,539 -2,963 -3,102 -2,883 -1,522 -1,571 -939 24.72%
NP 10,453 9,562 9,623 11,128 5,772 6,807 6,364 8.61%
-
NP to SH 10,254 9,374 9,397 10,870 5,669 6,807 6,364 8.26%
-
Tax Rate 25.29% 23.66% 24.38% 20.58% 20.87% 18.75% 12.86% -
Total Cost 221,143 239,559 226,218 199,987 158,871 117,257 97,554 14.59%
-
Net Worth 111,281 100,398 87,737 79,504 71,588 66,925 59,787 10.89%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,719 1,859 3,665 4,222 1,860 2,151 - -
Div Payout % 36.28% 19.84% 39.01% 38.85% 32.82% 31.61% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 111,281 100,398 87,737 79,504 71,588 66,925 59,787 10.89%
NOSH 123,990 123,994 122,197 120,643 124,048 86,055 85,999 6.28%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.51% 3.84% 4.08% 5.27% 3.51% 5.49% 6.12% -
ROE 9.21% 9.34% 10.71% 13.67% 7.92% 10.17% 10.64% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 186.79 200.91 193.00 174.99 132.73 144.17 120.83 7.52%
EPS 8.27 7.56 7.69 9.01 4.57 7.91 7.40 1.86%
DPS 3.00 1.50 3.00 3.50 1.50 2.50 0.00 -
NAPS 0.8975 0.8097 0.718 0.659 0.5771 0.7777 0.6952 4.34%
Adjusted Per Share Value based on latest NOSH - 120,690
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 140.16 150.76 142.73 127.76 99.64 75.08 62.89 14.27%
EPS 6.21 5.67 5.69 6.58 3.43 4.12 3.85 8.28%
DPS 2.25 1.13 2.22 2.56 1.13 1.30 0.00 -
NAPS 0.6735 0.6076 0.531 0.4811 0.4332 0.405 0.3618 10.90%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.51 0.56 0.62 0.58 0.54 0.80 0.94 -
P/RPS 0.27 0.28 0.32 0.33 0.41 0.55 0.78 -16.19%
P/EPS 6.17 7.41 8.06 6.44 11.82 10.11 12.70 -11.32%
EY 16.22 13.50 12.40 15.53 8.46 9.89 7.87 12.79%
DY 5.88 2.68 4.84 6.03 2.78 3.13 0.00 -
P/NAPS 0.57 0.69 0.86 0.88 0.94 1.03 1.35 -13.37%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 25/02/05 25/02/04 -
Price 0.68 0.58 0.57 0.72 0.58 0.82 0.91 -
P/RPS 0.36 0.29 0.30 0.41 0.44 0.57 0.75 -11.50%
P/EPS 8.22 7.67 7.41 7.99 12.69 10.37 12.30 -6.49%
EY 12.16 13.03 13.49 12.51 7.88 9.65 8.13 6.93%
DY 4.41 2.59 5.26 4.86 2.59 3.05 0.00 -
P/NAPS 0.76 0.72 0.79 1.09 1.01 1.05 1.31 -8.66%

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