[DOMINAN] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 16.4%
YoY- 132.47%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 101,356 101,910 96,672 102,117 87,262 85,821 82,396 14.76%
PBT 3,614 5,087 5,714 6,517 5,471 6,139 4,583 -14.60%
Tax -942 -1,192 -1,689 -1,570 -1,221 -1,510 -1,046 -6.72%
NP 2,672 3,895 4,025 4,947 4,250 4,629 3,537 -17.01%
-
NP to SH 2,672 3,895 4,025 4,947 4,250 4,497 3,373 -14.34%
-
Tax Rate 26.07% 23.43% 29.56% 24.09% 22.32% 24.60% 22.82% -
Total Cost 98,684 98,015 92,647 97,170 83,012 81,192 78,859 16.07%
-
Net Worth 157,468 153,439 146,535 146,531 145,427 141,155 133,927 11.36%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,323 2,622 1,274 5,009 1,253 1,249 1,240 4.40%
Div Payout % 49.52% 67.34% 31.66% 101.27% 29.50% 27.78% 36.76% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 157,468 153,439 146,535 146,531 145,427 141,155 133,927 11.36%
NOSH 132,326 131,144 127,422 125,240 125,368 124,916 124,007 4.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.64% 3.82% 4.16% 4.84% 4.87% 5.39% 4.29% -
ROE 1.70% 2.54% 2.75% 3.38% 2.92% 3.19% 2.52% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 76.60 77.71 75.87 81.54 69.60 68.70 66.44 9.92%
EPS 2.02 2.97 3.16 3.95 3.39 3.60 2.72 -17.94%
DPS 1.00 2.00 1.00 4.00 1.00 1.00 1.00 0.00%
NAPS 1.19 1.17 1.15 1.17 1.16 1.13 1.08 6.66%
Adjusted Per Share Value based on latest NOSH - 125,240
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 61.34 61.67 58.50 61.80 52.81 51.94 49.86 14.77%
EPS 1.62 2.36 2.44 2.99 2.57 2.72 2.04 -14.20%
DPS 0.80 1.59 0.77 3.03 0.76 0.76 0.75 4.38%
NAPS 0.953 0.9286 0.8868 0.8868 0.8801 0.8542 0.8105 11.36%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.79 0.76 0.69 0.54 0.50 0.57 0.62 -
P/RPS 1.03 0.98 0.91 0.66 0.72 0.83 0.93 7.02%
P/EPS 39.12 25.59 21.84 13.67 14.75 15.83 22.79 43.22%
EY 2.56 3.91 4.58 7.31 6.78 6.32 4.39 -30.13%
DY 1.27 2.63 1.45 7.41 2.00 1.75 1.61 -14.59%
P/NAPS 0.66 0.65 0.60 0.46 0.43 0.50 0.57 10.23%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 29/05/12 28/02/12 24/11/11 26/08/11 26/05/11 -
Price 0.88 0.77 0.74 0.63 0.56 0.49 0.58 -
P/RPS 1.15 0.99 0.98 0.77 0.80 0.71 0.87 20.38%
P/EPS 43.58 25.93 23.43 15.95 16.52 13.61 21.32 60.85%
EY 2.29 3.86 4.27 6.27 6.05 7.35 4.69 -37.91%
DY 1.14 2.60 1.35 6.35 1.79 2.04 1.72 -23.92%
P/NAPS 0.74 0.66 0.64 0.54 0.48 0.43 0.54 23.30%

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