[DOMINAN] QoQ Cumulative Quarter 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- 39.76%
YoY- 9.39%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 168,723 85,107 309,771 231,596 151,190 76,532 308,912 -33.15%
PBT 9,646 5,628 19,076 13,992 10,017 5,400 16,149 -29.05%
Tax -2,391 -1,343 -4,789 -3,539 -2,512 -1,208 -4,371 -33.08%
NP 7,255 4,285 14,287 10,453 7,505 4,192 11,778 -27.58%
-
NP to SH 7,179 4,248 14,043 10,254 7,337 4,115 11,638 -27.51%
-
Tax Rate 24.79% 23.86% 25.10% 25.29% 25.08% 22.37% 27.07% -
Total Cost 161,468 80,822 295,484 221,143 143,685 72,340 297,134 -33.38%
-
Net Worth 126,178 126,446 127,781 111,281 109,323 108,626 111,338 8.69%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,484 1,242 4,962 3,719 2,478 1,239 1,860 21.25%
Div Payout % 34.60% 29.24% 35.34% 36.28% 33.78% 30.12% 15.99% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,178 126,446 127,781 111,281 109,323 108,626 111,338 8.69%
NOSH 124,204 124,210 124,059 123,990 123,935 123,945 124,053 0.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.30% 5.03% 4.61% 4.51% 4.96% 5.48% 3.81% -
ROE 5.69% 3.36% 10.99% 9.21% 6.71% 3.79% 10.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 135.84 68.52 249.70 186.79 121.99 61.75 249.01 -33.21%
EPS 5.78 3.42 11.32 8.27 5.92 3.32 9.39 -27.61%
DPS 2.00 1.00 4.00 3.00 2.00 1.00 1.50 21.12%
NAPS 1.0159 1.018 1.03 0.8975 0.8821 0.8764 0.8975 8.60%
Adjusted Per Share Value based on latest NOSH - 124,127
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.11 51.51 187.47 140.16 91.50 46.32 186.95 -33.15%
EPS 4.34 2.57 8.50 6.21 4.44 2.49 7.04 -27.54%
DPS 1.50 0.75 3.00 2.25 1.50 0.75 1.13 20.76%
NAPS 0.7636 0.7652 0.7733 0.6735 0.6616 0.6574 0.6738 8.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.64 0.64 0.64 0.51 0.53 0.46 0.36 -
P/RPS 0.47 0.93 0.26 0.27 0.43 0.74 0.14 124.04%
P/EPS 11.07 18.71 5.65 6.17 8.95 13.86 3.84 102.42%
EY 9.03 5.34 17.69 16.22 11.17 7.22 26.06 -50.63%
DY 3.13 1.56 6.25 5.88 3.77 2.17 4.17 -17.39%
P/NAPS 0.63 0.63 0.62 0.57 0.60 0.52 0.40 35.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.75 0.62 0.59 0.68 0.54 0.51 0.35 -
P/RPS 0.55 0.90 0.24 0.36 0.44 0.83 0.14 148.76%
P/EPS 12.98 18.13 5.21 8.22 9.12 15.36 3.73 129.46%
EY 7.71 5.52 19.19 12.16 10.96 6.51 26.80 -56.38%
DY 2.67 1.61 6.78 4.41 3.70 1.96 4.29 -27.08%
P/NAPS 0.74 0.61 0.57 0.76 0.61 0.58 0.39 53.20%

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