[DOMINAN] YoY 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- 11.72%
YoY- 267.27%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 80,406 68,306 84,742 62,417 55,772 39,248 37,729 13.42%
PBT 3,975 2,824 4,641 4,850 1,567 1,887 2,390 8.84%
Tax -1,027 -797 -1,382 -1,033 -551 -895 -77 53.93%
NP 2,948 2,027 3,259 3,817 1,016 992 2,313 4.12%
-
NP to SH 2,917 1,962 3,199 3,669 999 992 2,313 3.93%
-
Tax Rate 25.84% 28.22% 29.78% 21.30% 35.16% 47.43% 3.22% -
Total Cost 77,458 66,279 81,483 58,600 54,756 38,256 35,416 13.91%
-
Net Worth 111,404 100,546 88,003 79,535 69,460 67,085 59,776 10.92%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,241 - 1,838 2,413 1,805 2,156 - -
Div Payout % 42.55% - 57.47% 65.79% 180.72% 217.39% - -
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 111,404 100,546 88,003 79,535 69,460 67,085 59,776 10.92%
NOSH 124,127 124,177 122,567 120,690 120,361 86,260 85,985 6.30%
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 3.67% 2.97% 3.85% 6.12% 1.82% 2.53% 6.13% -
ROE 2.62% 1.95% 3.64% 4.61% 1.44% 1.48% 3.87% -
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 64.78 55.01 69.14 51.72 46.34 45.50 43.88 6.70%
EPS 2.35 1.58 2.61 3.04 0.83 1.15 2.69 -2.22%
DPS 1.00 0.00 1.50 2.00 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 48.66 41.34 51.28 37.77 33.75 23.75 22.83 13.42%
EPS 1.77 1.19 1.94 2.22 0.60 0.60 1.40 3.98%
DPS 0.75 0.00 1.11 1.46 1.09 1.31 0.00 -
NAPS 0.6742 0.6085 0.5326 0.4813 0.4204 0.406 0.3618 10.92%
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 0.79 1.02 0.90 1.12 1.17 1.76 2.14 -15.28%
P/EPS 21.70 35.44 23.75 19.08 65.06 69.57 34.94 -7.62%
EY 4.61 2.82 4.21 5.24 1.54 1.44 2.86 8.27%
DY 1.96 0.00 2.42 3.45 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 1.05 1.05 0.82 1.39 1.25 1.80 2.07 -10.68%
P/EPS 28.94 36.71 21.84 23.68 69.88 71.30 33.83 -2.56%
EY 3.46 2.72 4.58 4.22 1.43 1.40 2.96 2.63%
DY 1.47 0.00 2.63 2.78 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