[DOMINAN] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 57.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 270,348 208,093 162,878 103,918 37.49%
PBT 15,700 10,561 11,562 7,303 29.03%
Tax -3,055 -2,168 -2,462 -939 48.12%
NP 12,645 8,393 9,100 6,364 25.69%
-
NP to SH 11,786 8,290 9,100 6,364 22.78%
-
Tax Rate 19.46% 20.53% 21.29% 12.86% -
Total Cost 257,703 199,700 153,778 97,554 38.19%
-
Net Worth 79,535 69,460 67,085 59,776 9.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,636 4,018 6,336 4,083 17.55%
Div Payout % 56.31% 48.48% 69.64% 64.17% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 79,535 69,460 67,085 59,776 9.97%
NOSH 120,690 120,361 86,260 85,985 11.95%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.68% 4.03% 5.59% 6.12% -
ROE 14.82% 11.93% 13.56% 10.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 224.00 172.89 188.82 120.86 22.81%
EPS 9.77 6.89 10.55 7.40 9.69%
DPS 5.50 3.34 7.35 4.75 5.00%
NAPS 0.659 0.5771 0.7777 0.6952 -1.76%
Adjusted Per Share Value based on latest NOSH - 85,985
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 163.61 125.93 98.57 62.89 37.49%
EPS 7.13 5.02 5.51 3.85 22.78%
DPS 4.02 2.43 3.83 2.47 17.61%
NAPS 0.4813 0.4204 0.406 0.3618 9.97%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.58 0.54 0.80 0.94 -
P/RPS 0.26 0.31 0.42 0.78 -30.64%
P/EPS 5.94 7.84 7.58 12.70 -22.35%
EY 16.84 12.75 13.19 7.87 28.83%
DY 9.48 6.18 9.18 5.05 23.33%
P/NAPS 0.88 0.94 1.03 1.35 -13.28%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/07 27/02/06 25/02/05 - -
Price 0.72 0.58 0.82 0.00 -
P/RPS 0.32 0.34 0.43 0.00 -
P/EPS 7.37 8.42 7.77 0.00 -
EY 13.56 11.88 12.87 0.00 -
DY 7.64 5.76 8.96 0.00 -
P/NAPS 1.09 1.01 1.05 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