[DOMINAN] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -11.67%
YoY- -20.52%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 346,446 277,634 263,703 191,569 161,359 66,189 39.19%
PBT 18,541 16,904 12,417 10,881 12,065 4,913 30.38%
Tax -4,834 -4,108 -2,573 -2,512 -1,644 -862 41.12%
NP 13,707 12,796 9,844 8,369 10,421 4,051 27.57%
-
NP to SH 13,465 12,450 9,116 8,283 10,421 4,051 27.12%
-
Tax Rate 26.07% 24.30% 20.72% 23.09% 13.63% 17.55% -
Total Cost 332,739 264,838 253,859 183,200 150,938 62,138 39.82%
-
Net Worth 99,376 88,876 77,669 73,409 65,438 53,387 13.21%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 3,701 6,095 6,028 2,213 4,180 1,934 13.84%
Div Payout % 27.49% 48.96% 66.13% 26.72% 40.11% 47.75% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 99,376 88,876 77,669 73,409 65,438 53,387 13.21%
NOSH 124,204 124,007 120,735 88,530 85,899 77,372 9.91%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.96% 4.61% 3.73% 4.37% 6.46% 6.12% -
ROE 13.55% 14.01% 11.74% 11.28% 15.92% 7.59% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 278.93 223.88 218.41 216.39 187.85 85.55 26.63%
EPS 10.84 10.04 7.55 9.36 12.13 5.24 15.62%
DPS 3.00 4.92 5.00 2.50 4.87 2.50 3.70%
NAPS 0.8001 0.7167 0.6433 0.8292 0.7618 0.69 3.00%
Adjusted Per Share Value based on latest NOSH - 88,530
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 209.66 168.02 159.59 115.93 97.65 40.06 39.18%
EPS 8.15 7.53 5.52 5.01 6.31 2.45 27.14%
DPS 2.24 3.69 3.65 1.34 2.53 1.17 13.85%
NAPS 0.6014 0.5379 0.47 0.4443 0.396 0.3231 13.21%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.52 0.69 0.43 0.56 0.79 0.00 -
P/RPS 0.19 0.31 0.20 0.26 0.42 0.00 -
P/EPS 4.80 6.87 5.70 5.99 6.51 0.00 -
EY 20.85 14.55 17.56 16.71 15.36 0.00 -
DY 5.77 7.12 11.63 4.46 6.16 0.00 -
P/NAPS 0.65 0.96 0.67 0.68 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/11/08 29/11/07 23/11/06 29/11/05 26/11/04 - -
Price 0.59 0.61 0.49 0.47 0.79 0.00 -
P/RPS 0.21 0.27 0.22 0.22 0.42 0.00 -
P/EPS 5.44 6.08 6.49 5.02 6.51 0.00 -
EY 18.37 16.46 15.41 19.91 15.36 0.00 -
DY 5.08 8.06 10.20 5.32 6.16 0.00 -
P/NAPS 0.74 0.85 0.76 0.57 1.04 0.00 -

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