[DOMINAN] YoY TTM 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- -0.49%
YoY- -14.13%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 402,055 340,895 327,304 279,287 346,446 277,634 263,703 7.27%
PBT 20,932 19,057 18,705 16,465 18,541 16,904 12,417 9.08%
Tax -5,393 -4,668 -4,668 -4,717 -4,834 -4,108 -2,573 13.11%
NP 15,539 14,389 14,037 11,748 13,707 12,796 9,844 7.89%
-
NP to SH 15,539 14,060 13,885 11,563 13,465 12,450 9,116 9.28%
-
Tax Rate 25.76% 24.49% 24.96% 28.65% 26.07% 24.30% 20.72% -
Total Cost 386,516 326,506 313,267 267,539 332,739 264,838 253,859 7.25%
-
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 6,413 4,987 4,967 4,348 3,701 6,095 6,028 1.03%
Div Payout % 41.28% 35.47% 35.78% 37.60% 27.49% 48.96% 66.13% -
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 3.86% 4.22% 4.29% 4.21% 3.96% 4.61% 3.73% -
ROE 9.87% 9.67% 11.01% 10.54% 13.55% 14.01% 11.74% -
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 303.84 271.91 263.54 224.50 278.93 223.88 218.41 5.65%
EPS 11.74 11.21 11.18 9.29 10.84 10.04 7.55 7.62%
DPS 4.85 4.00 4.00 3.50 3.00 4.92 5.00 -0.50%
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 243.32 206.30 198.08 169.02 209.66 168.02 159.59 7.27%
EPS 9.40 8.51 8.40 7.00 8.15 7.53 5.52 9.26%
DPS 3.88 3.02 3.01 2.63 2.24 3.69 3.65 1.02%
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 0.26 0.18 0.24 0.24 0.19 0.31 0.20 4.46%
P/EPS 6.73 4.46 5.72 5.70 4.80 6.87 5.70 2.80%
EY 14.86 22.43 17.47 17.54 20.85 14.55 17.56 -2.74%
DY 6.14 8.00 6.25 6.60 5.77 7.12 11.63 -10.09%
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 0.29 0.21 0.28 0.24 0.21 0.27 0.22 4.70%
P/EPS 7.49 4.99 6.71 5.81 5.44 6.08 6.49 2.41%
EY 13.34 20.03 14.91 17.21 18.37 16.46 15.41 -2.37%
DY 5.51 7.14 5.33 6.48 5.08 8.06 10.20 -9.74%
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