[DOMINAN] QoQ Annualized Quarter 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- -8.08%
YoY- 54.2%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 267,136 275,233 281,486 297,396 313,288 223,876 219,524 14.02%
PBT 15,476 17,981 18,681 18,322 18,020 8,983 9,725 36.42%
Tax -2,912 -4,238 -3,844 -3,700 0 -2,398 -2,029 27.31%
NP 12,564 13,743 14,837 14,622 18,020 6,585 7,696 38.77%
-
NP to SH 12,292 13,453 14,493 14,402 15,668 6,585 7,558 38.41%
-
Tax Rate 18.82% 23.57% 20.58% 20.19% 0.00% 26.69% 20.86% -
Total Cost 254,572 261,490 266,649 282,774 295,268 217,291 211,828 13.07%
-
Net Worth 86,068 84,368 79,504 77,594 76,604 72,362 71,588 13.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 4,112 5,630 3,618 - 36 2,480 -
Div Payout % - 30.57% 38.85% 25.13% - 0.55% 32.82% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 86,068 84,368 79,504 77,594 76,604 72,362 71,588 13.10%
NOSH 122,430 117,504 120,643 120,619 120,523 120,604 124,048 -0.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.70% 4.99% 5.27% 4.92% 5.75% 2.94% 3.51% -
ROE 14.28% 15.95% 18.23% 18.56% 20.45% 9.10% 10.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 218.19 234.23 233.32 246.56 259.94 185.63 176.97 15.02%
EPS 10.04 11.13 12.01 11.94 13.00 5.46 6.09 39.68%
DPS 0.00 3.50 4.67 3.00 0.00 0.03 2.00 -
NAPS 0.703 0.718 0.659 0.6433 0.6356 0.60 0.5771 14.10%
Adjusted Per Share Value based on latest NOSH - 120,735
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 161.67 166.57 170.35 179.98 189.60 135.49 132.85 14.02%
EPS 7.44 8.14 8.77 8.72 9.48 3.99 4.57 38.51%
DPS 0.00 2.49 3.41 2.19 0.00 0.02 1.50 -
NAPS 0.5209 0.5106 0.4811 0.4696 0.4636 0.4379 0.4332 13.11%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.71 0.65 0.58 0.43 0.44 0.45 0.54 -
P/RPS 0.33 0.28 0.25 0.17 0.17 0.24 0.31 4.26%
P/EPS 7.07 5.68 4.83 3.60 3.38 8.24 8.86 -14.00%
EY 14.14 17.61 20.71 27.77 29.55 12.13 11.28 16.30%
DY 0.00 5.38 8.05 6.98 0.00 0.07 3.70 -
P/NAPS 1.01 0.91 0.88 0.67 0.69 0.75 0.94 4.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 27/02/07 23/11/06 12/09/06 31/05/06 27/02/06 -
Price 0.73 0.71 0.72 0.49 0.42 0.47 0.58 -
P/RPS 0.33 0.30 0.31 0.20 0.16 0.25 0.33 0.00%
P/EPS 7.27 6.20 5.99 4.10 3.23 8.61 9.52 -16.49%
EY 13.75 16.13 16.69 24.37 30.95 11.62 10.51 19.67%
DY 0.00 4.93 6.48 6.12 0.00 0.06 3.45 -
P/NAPS 1.04 0.99 1.09 0.76 0.66 0.78 1.01 1.97%

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