[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -15.69%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 302,380 306,128 308,912 332,161 361,630 375,000 316,740 -3.04%
PBT 20,034 21,600 16,149 16,700 19,402 21,516 16,924 11.89%
Tax -5,024 -4,832 -4,371 -3,950 -4,332 -4,672 -4,388 9.43%
NP 15,010 16,768 11,778 12,749 15,070 16,844 12,536 12.74%
-
NP to SH 14,674 16,460 11,638 12,498 14,824 16,532 12,251 12.77%
-
Tax Rate 25.08% 22.37% 27.07% 23.65% 22.33% 21.71% 25.93% -
Total Cost 287,370 289,360 297,134 319,412 346,560 358,156 304,204 -3.72%
-
Net Worth 109,323 108,626 111,338 100,398 99,169 97,938 93,456 11.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,957 4,957 1,860 2,479 3,718 - 3,702 21.46%
Div Payout % 33.78% 30.12% 15.99% 19.84% 25.08% - 30.22% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 109,323 108,626 111,338 100,398 99,169 97,938 93,456 11.00%
NOSH 123,935 123,945 124,053 123,994 123,946 124,114 123,423 0.27%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.96% 5.48% 3.81% 3.84% 4.17% 4.49% 3.96% -
ROE 13.42% 15.15% 10.45% 12.45% 14.95% 16.88% 13.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 243.98 246.99 249.01 267.88 291.76 302.14 256.63 -3.31%
EPS 11.84 13.28 9.39 10.08 11.96 13.32 9.94 12.35%
DPS 4.00 4.00 1.50 2.00 3.00 0.00 3.00 21.12%
NAPS 0.8821 0.8764 0.8975 0.8097 0.8001 0.7891 0.7572 10.70%
Adjusted Per Share Value based on latest NOSH - 124,177
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 182.99 185.26 186.95 201.02 218.85 226.94 191.68 -3.04%
EPS 8.88 9.96 7.04 7.56 8.97 10.00 7.41 12.81%
DPS 3.00 3.00 1.13 1.50 2.25 0.00 2.24 21.48%
NAPS 0.6616 0.6574 0.6738 0.6076 0.6002 0.5927 0.5656 11.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.53 0.46 0.36 0.56 0.52 0.58 0.60 -
P/RPS 0.22 0.19 0.14 0.21 0.18 0.19 0.23 -2.91%
P/EPS 4.48 3.46 3.84 5.56 4.35 4.35 6.04 -18.04%
EY 22.34 28.87 26.06 18.00 23.00 22.97 16.54 22.16%
DY 7.55 8.70 4.17 3.57 5.77 0.00 5.00 31.58%
P/NAPS 0.60 0.52 0.40 0.69 0.65 0.74 0.79 -16.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 28/05/09 26/02/09 28/11/08 28/08/08 29/05/08 -
Price 0.54 0.51 0.35 0.58 0.59 0.57 0.54 -
P/RPS 0.22 0.21 0.14 0.22 0.20 0.19 0.21 3.14%
P/EPS 4.56 3.84 3.73 5.75 4.93 4.28 5.44 -11.08%
EY 21.93 26.04 26.80 17.38 20.27 23.37 18.38 12.48%
DY 7.41 7.84 4.29 3.45 5.08 0.00 5.56 21.08%
P/NAPS 0.61 0.58 0.39 0.72 0.74 0.72 0.71 -9.61%

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