[DOMINAN] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
12-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 16.17%
YoY- -18.42%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 275,233 270,348 263,703 252,949 223,876 208,093 191,569 27.35%
PBT 17,981 15,700 12,417 10,091 8,983 10,561 10,881 39.81%
Tax -3,665 -3,055 -2,573 -1,758 -2,267 -2,168 -2,512 28.66%
NP 14,316 12,645 9,844 8,333 6,716 8,393 8,369 43.07%
-
NP to SH 13,453 11,786 9,116 7,650 6,585 8,290 8,283 38.21%
-
Tax Rate 20.38% 19.46% 20.72% 17.42% 25.24% 20.53% 23.09% -
Total Cost 260,917 257,703 253,859 244,616 217,160 199,700 183,200 26.61%
-
Net Worth 82,602 79,535 77,669 76,604 72,315 69,460 73,409 8.19%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,650 6,636 6,028 5,826 5,826 4,018 2,213 108.37%
Div Payout % 49.43% 56.31% 66.13% 76.16% 88.48% 48.48% 26.72% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 82,602 79,535 77,669 76,604 72,315 69,460 73,409 8.19%
NOSH 121,456 120,690 120,735 120,523 120,526 120,361 88,530 23.49%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.20% 4.68% 3.73% 3.29% 3.00% 4.03% 4.37% -
ROE 16.29% 14.82% 11.74% 9.99% 9.11% 11.93% 11.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 226.61 224.00 218.41 209.88 185.75 172.89 216.39 3.12%
EPS 11.08 9.77 7.55 6.35 5.46 6.89 9.36 11.91%
DPS 5.50 5.50 5.00 4.83 4.83 3.34 2.50 69.23%
NAPS 0.6801 0.659 0.6433 0.6356 0.60 0.5771 0.8292 -12.38%
Adjusted Per Share Value based on latest NOSH - 120,523
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 166.57 163.61 159.59 153.08 135.49 125.93 115.93 27.35%
EPS 8.14 7.13 5.52 4.63 3.99 5.02 5.01 38.24%
DPS 4.02 4.02 3.65 3.53 3.53 2.43 1.34 108.14%
NAPS 0.4999 0.4813 0.47 0.4636 0.4376 0.4204 0.4443 8.18%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.65 0.58 0.43 0.44 0.45 0.54 0.56 -
P/RPS 0.29 0.26 0.20 0.21 0.24 0.31 0.26 7.55%
P/EPS 5.87 5.94 5.70 6.93 8.24 7.84 5.99 -1.34%
EY 17.04 16.84 17.56 14.43 12.14 12.75 16.71 1.31%
DY 8.46 9.48 11.63 10.99 10.74 6.18 4.46 53.29%
P/NAPS 0.96 0.88 0.67 0.69 0.75 0.94 0.68 25.87%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 23/11/06 12/09/06 31/05/06 27/02/06 29/11/05 -
Price 0.71 0.72 0.49 0.42 0.47 0.58 0.47 -
P/RPS 0.31 0.32 0.22 0.20 0.25 0.34 0.22 25.71%
P/EPS 6.41 7.37 6.49 6.62 8.60 8.42 5.02 17.71%
EY 15.60 13.56 15.41 15.11 11.62 11.88 19.91 -15.02%
DY 7.75 7.64 10.20 11.51 10.29 5.76 5.32 28.53%
P/NAPS 1.04 1.09 0.76 0.66 0.78 1.01 0.57 49.37%

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