[DOMINAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 36.95%
YoY- 20.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 254,253 168,723 85,107 309,771 231,596 151,190 76,532 122.15%
PBT 12,463 9,646 5,628 19,076 13,992 10,017 5,400 74.37%
Tax -3,048 -2,391 -1,343 -4,789 -3,539 -2,512 -1,208 85.02%
NP 9,415 7,255 4,285 14,287 10,453 7,505 4,192 71.24%
-
NP to SH 9,307 7,179 4,248 14,043 10,254 7,337 4,115 72.04%
-
Tax Rate 24.46% 24.79% 23.86% 25.10% 25.29% 25.08% 22.37% -
Total Cost 244,838 161,468 80,822 295,484 221,143 143,685 72,340 124.92%
-
Net Worth 127,402 126,178 126,446 127,781 111,281 109,323 108,626 11.18%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,727 2,484 1,242 4,962 3,719 2,478 1,239 107.96%
Div Payout % 40.05% 34.60% 29.24% 35.34% 36.28% 33.78% 30.12% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 127,402 126,178 126,446 127,781 111,281 109,323 108,626 11.18%
NOSH 124,259 124,204 124,210 124,059 123,990 123,935 123,945 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.70% 4.30% 5.03% 4.61% 4.51% 4.96% 5.48% -
ROE 7.31% 5.69% 3.36% 10.99% 9.21% 6.71% 3.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 204.62 135.84 68.52 249.70 186.79 121.99 61.75 121.78%
EPS 7.49 5.78 3.42 11.32 8.27 5.92 3.32 71.75%
DPS 3.00 2.00 1.00 4.00 3.00 2.00 1.00 107.59%
NAPS 1.0253 1.0159 1.018 1.03 0.8975 0.8821 0.8764 10.99%
Adjusted Per Share Value based on latest NOSH - 124,236
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 153.87 102.11 51.51 187.47 140.16 91.50 46.32 122.14%
EPS 5.63 4.34 2.57 8.50 6.21 4.44 2.49 72.01%
DPS 2.26 1.50 0.75 3.00 2.25 1.50 0.75 108.20%
NAPS 0.771 0.7636 0.7652 0.7733 0.6735 0.6616 0.6574 11.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.58 0.64 0.64 0.64 0.51 0.53 0.46 -
P/RPS 0.28 0.47 0.93 0.26 0.27 0.43 0.74 -47.59%
P/EPS 7.74 11.07 18.71 5.65 6.17 8.95 13.86 -32.11%
EY 12.91 9.03 5.34 17.69 16.22 11.17 7.22 47.16%
DY 5.17 3.13 1.56 6.25 5.88 3.77 2.17 78.10%
P/NAPS 0.57 0.63 0.63 0.62 0.57 0.60 0.52 6.29%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 -
Price 0.60 0.75 0.62 0.59 0.68 0.54 0.51 -
P/RPS 0.29 0.55 0.90 0.24 0.36 0.44 0.83 -50.29%
P/EPS 8.01 12.98 18.13 5.21 8.22 9.12 15.36 -35.13%
EY 12.48 7.71 5.52 19.19 12.16 10.96 6.51 54.13%
DY 5.00 2.67 1.61 6.78 4.41 3.70 1.96 86.38%
P/NAPS 0.59 0.74 0.61 0.57 0.76 0.61 0.58 1.14%

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