[DOMINAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 0.85%
YoY- -13.93%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 375,000 316,740 314,454 302,198 267,136 275,233 281,486 21.09%
PBT 21,516 16,924 16,966 16,168 15,476 17,981 18,681 9.88%
Tax -4,672 -4,388 -4,136 -3,440 -2,912 -4,238 -3,844 13.90%
NP 16,844 12,536 12,830 12,728 12,564 13,743 14,837 8.83%
-
NP to SH 16,532 12,251 12,529 12,396 12,292 13,453 14,493 9.18%
-
Tax Rate 21.71% 25.93% 24.38% 21.28% 18.82% 23.57% 20.58% -
Total Cost 358,156 304,204 301,624 289,470 254,572 261,490 266,649 21.75%
-
Net Worth 97,938 93,456 87,737 88,312 86,068 84,368 79,504 14.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 3,702 4,887 3,696 - 4,112 5,630 -
Div Payout % - 30.22% 39.01% 29.82% - 30.57% 38.85% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 97,938 93,456 87,737 88,312 86,068 84,368 79,504 14.92%
NOSH 124,114 123,423 122,197 123,220 122,430 117,504 120,643 1.91%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.49% 3.96% 4.08% 4.21% 4.70% 4.99% 5.27% -
ROE 16.88% 13.11% 14.28% 14.04% 14.28% 15.95% 18.23% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 302.14 256.63 257.33 245.25 218.19 234.23 233.32 18.82%
EPS 13.32 9.94 10.25 10.06 10.04 11.13 12.01 7.15%
DPS 0.00 3.00 4.00 3.00 0.00 3.50 4.67 -
NAPS 0.7891 0.7572 0.718 0.7167 0.703 0.718 0.659 12.77%
Adjusted Per Share Value based on latest NOSH - 124,007
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 226.94 191.68 190.30 182.88 161.67 166.57 170.35 21.09%
EPS 10.00 7.41 7.58 7.50 7.44 8.14 8.77 9.15%
DPS 0.00 2.24 2.96 2.24 0.00 2.49 3.41 -
NAPS 0.5927 0.5656 0.531 0.5344 0.5209 0.5106 0.4811 14.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.58 0.60 0.62 0.69 0.71 0.65 0.58 -
P/RPS 0.19 0.23 0.24 0.28 0.33 0.28 0.25 -16.73%
P/EPS 4.35 6.04 6.05 6.86 7.07 5.68 4.83 -6.74%
EY 22.97 16.54 16.54 14.58 14.14 17.61 20.71 7.15%
DY 0.00 5.00 6.45 4.35 0.00 5.38 8.05 -
P/NAPS 0.74 0.79 0.86 0.96 1.01 0.91 0.88 -10.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 27/02/08 29/11/07 27/08/07 30/05/07 27/02/07 -
Price 0.57 0.54 0.57 0.61 0.73 0.71 0.72 -
P/RPS 0.19 0.21 0.22 0.25 0.33 0.30 0.31 -27.86%
P/EPS 4.28 5.44 5.56 6.06 7.27 6.20 5.99 -20.09%
EY 23.37 18.38 17.99 16.49 13.75 16.13 16.69 25.18%
DY 0.00 5.56 7.02 4.92 0.00 4.93 6.48 -
P/NAPS 0.72 0.71 0.79 0.85 1.04 0.99 1.09 -24.17%

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