[DOMINAN] YoY TTM 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- 29.29%
YoY- 42.17%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 291,387 330,010 299,959 270,348 208,093 162,878 103,918 18.73%
PBT 17,616 16,724 16,695 15,700 10,561 11,562 7,303 15.79%
Tax -4,947 -4,249 -4,457 -3,055 -2,168 -2,462 -939 31.87%
NP 12,669 12,475 12,238 12,645 8,393 9,100 6,364 12.14%
-
NP to SH 12,518 12,228 11,980 11,786 8,290 9,100 6,364 11.92%
-
Tax Rate 28.08% 25.41% 26.70% 19.46% 20.53% 21.29% 12.86% -
Total Cost 278,718 317,535 287,721 257,703 199,700 153,778 97,554 19.10%
-
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 5,589 1,863 5,520 6,636 4,018 6,336 4,083 5.36%
Div Payout % 44.65% 15.24% 46.08% 56.31% 48.48% 69.64% 64.17% -
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 4.35% 3.78% 4.08% 4.68% 4.03% 5.59% 6.12% -
ROE 11.24% 12.16% 13.61% 14.82% 11.93% 13.56% 10.65% -
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 234.75 265.76 244.73 224.00 172.89 188.82 120.86 11.68%
EPS 10.08 9.85 9.77 9.77 6.89 10.55 7.40 5.28%
DPS 4.50 1.50 4.50 5.50 3.34 7.35 4.75 -0.89%
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 177.77 201.33 183.00 164.93 126.95 99.37 63.40 18.72%
EPS 7.64 7.46 7.31 7.19 5.06 5.55 3.88 11.94%
DPS 3.41 1.14 3.37 4.05 2.45 3.87 2.49 5.37%
NAPS 0.6797 0.6134 0.5369 0.4852 0.4238 0.4093 0.3647 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 0.22 0.21 0.25 0.26 0.31 0.42 0.78 -19.00%
P/EPS 5.06 5.69 6.34 5.94 7.84 7.58 12.70 -14.20%
EY 19.77 17.58 15.76 16.84 12.75 13.19 7.87 16.57%
DY 8.82 2.68 7.26 9.48 6.18 9.18 5.05 9.73%
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 - -
Price 0.68 0.58 0.57 0.72 0.58 0.82 0.00 -
P/RPS 0.29 0.22 0.23 0.32 0.34 0.43 0.00 -
P/EPS 6.74 5.89 5.83 7.37 8.42 7.77 0.00 -
EY 14.83 16.98 17.15 13.56 11.88 12.87 0.00 -
DY 6.62 2.59 7.89 7.64 5.76 8.96 0.00 -
P/NAPS 0.76 0.72 0.79 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