[DOMINAN] YoY Cumulative 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- 39.76%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 313,528 275,200 254,253 231,596 249,121 235,841 211,115 6.80%
PBT 13,275 18,127 12,463 13,992 12,525 12,725 14,011 -0.89%
Tax -3,147 -4,301 -3,048 -3,539 -2,963 -3,102 -2,883 1.46%
NP 10,128 13,826 9,415 10,453 9,562 9,623 11,128 -1.55%
-
NP to SH 10,128 13,826 9,307 10,254 9,374 9,397 10,870 -1.17%
-
Tax Rate 23.71% 23.73% 24.46% 25.29% 23.66% 24.38% 20.58% -
Total Cost 303,400 261,374 244,838 221,143 239,559 226,218 199,987 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 5,288 7,507 3,727 3,719 1,859 3,665 4,222 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 6.55% 9.44% 7.31% 9.21% 9.34% 10.71% 13.67% -
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 237.13 219.95 204.62 186.79 200.91 193.00 174.99 5.19%
EPS 7.66 11.05 7.49 8.27 7.56 7.69 9.01 -2.66%
DPS 4.00 6.00 3.00 3.00 1.50 3.00 3.50 2.24%
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 189.74 166.55 153.87 140.16 150.76 142.73 127.76 6.80%
EPS 6.13 8.37 5.63 6.21 5.67 5.69 6.58 -1.17%
DPS 3.20 4.54 2.26 2.25 1.13 2.22 2.56 3.78%
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 0.38 0.25 0.28 0.27 0.28 0.32 0.33 2.37%
P/EPS 11.75 4.89 7.74 6.17 7.41 8.06 6.44 10.53%
EY 8.51 20.46 12.91 16.22 13.50 12.40 15.53 -9.53%
DY 4.44 11.11 5.17 5.88 2.68 4.84 6.03 -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 0.36 0.29 0.29 0.36 0.29 0.30 0.41 -2.14%
P/EPS 11.23 5.70 8.01 8.22 7.67 7.41 7.99 5.83%
EY 8.91 17.54 12.48 12.16 13.03 13.49 12.51 -5.49%
DY 4.65 9.52 5.00 4.41 2.59 5.26 4.86 -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