[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 1.08%
YoY- -13.55%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 361,630 375,000 316,740 314,454 302,198 267,136 275,233 19.90%
PBT 19,402 21,516 16,924 16,966 16,168 15,476 17,981 5.18%
Tax -4,332 -4,672 -4,388 -4,136 -3,440 -2,912 -4,238 1.46%
NP 15,070 16,844 12,536 12,830 12,728 12,564 13,743 6.31%
-
NP to SH 14,824 16,532 12,251 12,529 12,396 12,292 13,453 6.66%
-
Tax Rate 22.33% 21.71% 25.93% 24.38% 21.28% 18.82% 23.57% -
Total Cost 346,560 358,156 304,204 301,624 289,470 254,572 261,490 20.59%
-
Net Worth 99,169 97,938 93,456 87,737 88,312 86,068 84,368 11.34%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,718 - 3,702 4,887 3,696 - 4,112 -6.47%
Div Payout % 25.08% - 30.22% 39.01% 29.82% - 30.57% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 99,169 97,938 93,456 87,737 88,312 86,068 84,368 11.34%
NOSH 123,946 124,114 123,423 122,197 123,220 122,430 117,504 3.61%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.17% 4.49% 3.96% 4.08% 4.21% 4.70% 4.99% -
ROE 14.95% 16.88% 13.11% 14.28% 14.04% 14.28% 15.95% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 291.76 302.14 256.63 257.33 245.25 218.19 234.23 15.72%
EPS 11.96 13.32 9.94 10.25 10.06 10.04 11.13 4.89%
DPS 3.00 0.00 3.00 4.00 3.00 0.00 3.50 -9.74%
NAPS 0.8001 0.7891 0.7572 0.718 0.7167 0.703 0.718 7.46%
Adjusted Per Share Value based on latest NOSH - 122,567
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 218.85 226.94 191.68 190.30 182.88 161.67 166.57 19.89%
EPS 8.97 10.00 7.41 7.58 7.50 7.44 8.14 6.66%
DPS 2.25 0.00 2.24 2.96 2.24 0.00 2.49 -6.51%
NAPS 0.6002 0.5927 0.5656 0.531 0.5344 0.5209 0.5106 11.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.58 0.60 0.62 0.69 0.71 0.65 -
P/RPS 0.18 0.19 0.23 0.24 0.28 0.33 0.28 -25.45%
P/EPS 4.35 4.35 6.04 6.05 6.86 7.07 5.68 -16.25%
EY 23.00 22.97 16.54 16.54 14.58 14.14 17.61 19.42%
DY 5.77 0.00 5.00 6.45 4.35 0.00 5.38 4.76%
P/NAPS 0.65 0.74 0.79 0.86 0.96 1.01 0.91 -20.04%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 29/05/08 27/02/08 29/11/07 27/08/07 30/05/07 -
Price 0.59 0.57 0.54 0.57 0.61 0.73 0.71 -
P/RPS 0.20 0.19 0.21 0.22 0.25 0.33 0.30 -23.62%
P/EPS 4.93 4.28 5.44 5.56 6.06 7.27 6.20 -14.13%
EY 20.27 23.37 18.38 17.99 16.49 13.75 16.13 16.40%
DY 5.08 0.00 5.56 7.02 4.92 0.00 4.93 2.01%
P/NAPS 0.74 0.72 0.71 0.79 0.85 1.04 0.99 -17.59%

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