[DOMINAN] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 8.26%
YoY- 2.37%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 410,200 357,482 332,428 291,387 330,010 299,959 270,348 7.18%
PBT 18,989 22,757 17,547 17,616 16,724 16,695 15,700 3.21%
Tax -4,836 -5,581 -4,298 -4,947 -4,249 -4,457 -3,055 7.94%
NP 14,153 17,176 13,249 12,669 12,475 12,238 12,645 1.89%
-
NP to SH 14,153 16,879 13,096 12,518 12,228 11,980 11,786 3.09%
-
Tax Rate 25.47% 24.52% 24.49% 28.08% 25.41% 26.70% 19.46% -
Total Cost 396,047 340,306 319,179 278,718 317,535 287,721 257,703 7.41%
-
Net Worth 156,043 146,531 127,592 111,404 100,546 88,003 79,535 11.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,242 6,247 4,970 5,589 1,863 5,520 6,636 -3.85%
Div Payout % 37.04% 37.01% 37.96% 44.65% 15.24% 46.08% 56.31% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 156,043 146,531 127,592 111,404 100,546 88,003 79,535 11.87%
NOSH 133,370 125,240 124,444 124,127 124,177 122,567 120,690 1.67%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.45% 4.80% 3.99% 4.35% 3.78% 4.08% 4.68% -
ROE 9.07% 11.52% 10.26% 11.24% 12.16% 13.61% 14.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 307.56 285.44 267.13 234.75 265.76 244.73 224.00 5.42%
EPS 10.61 13.48 10.52 10.08 9.85 9.77 9.77 1.38%
DPS 3.93 5.00 4.00 4.50 1.50 4.50 5.50 -5.44%
NAPS 1.17 1.17 1.0253 0.8975 0.8097 0.718 0.659 10.03%
Adjusted Per Share Value based on latest NOSH - 124,127
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 248.24 216.34 201.18 176.34 199.72 181.53 163.61 7.18%
EPS 8.57 10.21 7.93 7.58 7.40 7.25 7.13 3.11%
DPS 3.17 3.78 3.01 3.38 1.13 3.34 4.02 -3.87%
NAPS 0.9443 0.8868 0.7722 0.6742 0.6085 0.5326 0.4813 11.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.90 0.54 0.58 0.51 0.56 0.62 0.58 -
P/RPS 0.29 0.19 0.22 0.22 0.21 0.25 0.26 1.83%
P/EPS 8.48 4.01 5.51 5.06 5.69 6.34 5.94 6.10%
EY 11.79 24.96 18.14 19.77 17.58 15.76 16.84 -5.76%
DY 4.37 9.26 6.90 8.82 2.68 7.26 9.48 -12.09%
P/NAPS 0.77 0.46 0.57 0.57 0.69 0.86 0.88 -2.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.86 0.63 0.60 0.68 0.58 0.57 0.72 -
P/RPS 0.28 0.22 0.22 0.29 0.22 0.23 0.32 -2.19%
P/EPS 8.10 4.67 5.70 6.74 5.89 5.83 7.37 1.58%
EY 12.34 21.39 17.54 14.83 16.98 17.15 13.56 -1.55%
DY 4.57 7.94 6.67 6.62 2.59 7.89 7.64 -8.20%
P/NAPS 0.74 0.54 0.59 0.76 0.72 0.79 1.09 -6.24%

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