[DOMINAN] YoY TTM Result on 30-Sep-2006 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 19.16%
YoY- 10.06%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 279,287 346,446 277,634 263,703 191,569 161,359 66,189 27.09%
PBT 16,465 18,541 16,904 12,417 10,881 12,065 4,913 22.30%
Tax -4,717 -4,834 -4,108 -2,573 -2,512 -1,644 -862 32.71%
NP 11,748 13,707 12,796 9,844 8,369 10,421 4,051 19.39%
-
NP to SH 11,563 13,465 12,450 9,116 8,283 10,421 4,051 19.08%
-
Tax Rate 28.65% 26.07% 24.30% 20.72% 23.09% 13.63% 17.55% -
Total Cost 267,539 332,739 264,838 253,859 183,200 150,938 62,138 27.51%
-
Net Worth 109,734 99,376 88,876 77,669 73,409 65,438 53,387 12.74%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,348 3,701 6,095 6,028 2,213 4,180 1,934 14.44%
Div Payout % 37.60% 27.49% 48.96% 66.13% 26.72% 40.11% 47.75% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 109,734 99,376 88,876 77,669 73,409 65,438 53,387 12.74%
NOSH 124,401 124,204 124,007 120,735 88,530 85,899 77,372 8.22%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.21% 3.96% 4.61% 3.73% 4.37% 6.46% 6.12% -
ROE 10.54% 13.55% 14.01% 11.74% 11.28% 15.92% 7.59% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 224.50 278.93 223.88 218.41 216.39 187.85 85.55 17.42%
EPS 9.29 10.84 10.04 7.55 9.36 12.13 5.24 10.00%
DPS 3.50 3.00 4.92 5.00 2.50 4.87 2.50 5.76%
NAPS 0.8821 0.8001 0.7167 0.6433 0.8292 0.7618 0.69 4.17%
Adjusted Per Share Value based on latest NOSH - 120,735
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 169.02 209.66 168.02 159.59 115.93 97.65 40.06 27.08%
EPS 7.00 8.15 7.53 5.52 5.01 6.31 2.45 19.10%
DPS 2.63 2.24 3.69 3.65 1.34 2.53 1.17 14.43%
NAPS 0.6641 0.6014 0.5379 0.47 0.4443 0.396 0.3231 12.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.53 0.52 0.69 0.43 0.56 0.79 0.00 -
P/RPS 0.24 0.19 0.31 0.20 0.26 0.42 0.00 -
P/EPS 5.70 4.80 6.87 5.70 5.99 6.51 0.00 -
EY 17.54 20.85 14.55 17.56 16.71 15.36 0.00 -
DY 6.60 5.77 7.12 11.63 4.46 6.16 0.00 -
P/NAPS 0.60 0.65 0.96 0.67 0.68 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 29/11/07 23/11/06 29/11/05 26/11/04 - -
Price 0.54 0.59 0.61 0.49 0.47 0.79 0.00 -
P/RPS 0.24 0.21 0.27 0.22 0.22 0.42 0.00 -
P/EPS 5.81 5.44 6.08 6.49 5.02 6.51 0.00 -
EY 17.21 18.37 16.46 15.41 19.91 15.36 0.00 -
DY 6.48 5.08 8.06 10.20 5.32 6.16 0.00 -
P/NAPS 0.61 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