[DOMINAN] YoY 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- -21.7%
YoY- -1.74%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 101,356 87,262 83,616 74,658 87,065 84,315 70,376 6.26%
PBT 3,614 5,471 4,018 4,617 4,322 4,215 4,656 -4.13%
Tax -942 -1,221 -1,048 -1,304 -998 -992 -1,277 -4.94%
NP 2,672 4,250 2,970 3,313 3,324 3,223 3,379 -3.83%
-
NP to SH 2,672 4,250 2,931 3,222 3,279 3,125 3,284 -3.37%
-
Tax Rate 26.07% 22.32% 26.08% 28.24% 23.09% 23.53% 27.43% -
Total Cost 98,684 83,012 80,646 71,345 83,741 81,092 66,997 6.66%
-
Net Worth 157,468 145,427 126,169 109,734 99,376 88,876 77,669 12.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,323 1,253 1,241 1,244 - 1,860 1,811 -5.09%
Div Payout % 49.52% 29.50% 42.37% 38.61% - 59.52% 55.15% -
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 157,468 145,427 126,169 109,734 99,376 88,876 77,669 12.48%
NOSH 132,326 125,368 124,194 124,401 124,204 124,007 120,735 1.53%
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 2.64% 4.87% 3.55% 4.44% 3.82% 3.82% 4.80% -
ROE 1.70% 2.92% 2.32% 2.94% 3.30% 3.52% 4.23% -
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 76.60 69.60 67.33 60.01 70.10 67.99 58.29 4.65%
EPS 2.02 3.39 2.36 2.59 2.64 2.52 2.72 -4.83%
DPS 1.00 1.00 1.00 1.00 0.00 1.50 1.50 -6.52%
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 61.34 52.81 50.60 45.18 52.69 51.03 42.59 6.26%
EPS 1.62 2.57 1.77 1.95 1.98 1.89 1.99 -3.36%
DPS 0.80 0.76 0.75 0.75 0.00 1.13 1.10 -5.16%
NAPS 0.953 0.8801 0.7636 0.6641 0.6014 0.5379 0.47 12.49%
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 1.03 0.72 0.95 0.88 0.74 1.01 0.74 5.66%
P/EPS 39.12 14.75 27.12 20.46 19.70 27.38 15.81 16.28%
EY 2.56 6.78 3.69 4.89 5.08 3.65 6.33 -13.99%
DY 1.27 2.00 1.56 1.89 0.00 2.17 3.49 -15.49%
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 1.15 0.80 1.11 0.90 0.84 0.90 0.84 5.36%
P/EPS 43.58 16.52 31.78 20.85 22.35 24.21 18.01 15.85%
EY 2.29 6.05 3.15 4.80 4.47 4.13 5.55 -13.70%
DY 1.14 1.79 1.33 1.85 0.00 2.46 3.06 -15.16%
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