[DOMINAN] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 29.29%
YoY- 42.17%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 277,634 263,695 275,233 270,348 263,703 252,949 223,876 15.41%
PBT 16,904 17,345 17,981 15,700 12,417 10,091 8,983 52.36%
Tax -4,108 -4,393 -3,665 -3,055 -2,573 -1,758 -2,267 48.58%
NP 12,796 12,952 14,316 12,645 9,844 8,333 6,716 53.62%
-
NP to SH 12,450 12,609 13,453 11,786 9,116 7,650 6,585 52.84%
-
Tax Rate 24.30% 25.33% 20.38% 19.46% 20.72% 17.42% 25.24% -
Total Cost 264,838 250,743 260,917 257,703 253,859 244,616 217,160 14.13%
-
Net Worth 88,876 86,068 82,602 79,535 77,669 76,604 72,315 14.72%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,095 6,650 6,650 6,636 6,028 5,826 5,826 3.05%
Div Payout % 48.96% 52.74% 49.43% 56.31% 66.13% 76.16% 88.48% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 88,876 86,068 82,602 79,535 77,669 76,604 72,315 14.72%
NOSH 124,007 122,430 121,456 120,690 120,735 120,523 120,526 1.91%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.61% 4.91% 5.20% 4.68% 3.73% 3.29% 3.00% -
ROE 14.01% 14.65% 16.29% 14.82% 11.74% 9.99% 9.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 223.88 215.38 226.61 224.00 218.41 209.88 185.75 13.24%
EPS 10.04 10.30 11.08 9.77 7.55 6.35 5.46 50.03%
DPS 4.92 5.50 5.50 5.50 5.00 4.83 4.83 1.23%
NAPS 0.7167 0.703 0.6801 0.659 0.6433 0.6356 0.60 12.56%
Adjusted Per Share Value based on latest NOSH - 120,690
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 168.02 159.58 166.57 163.61 159.59 153.08 135.49 15.41%
EPS 7.53 7.63 8.14 7.13 5.52 4.63 3.99 52.65%
DPS 3.69 4.02 4.02 4.02 3.65 3.53 3.53 2.99%
NAPS 0.5379 0.5209 0.4999 0.4813 0.47 0.4636 0.4376 14.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.69 0.71 0.65 0.58 0.43 0.44 0.45 -
P/RPS 0.31 0.33 0.29 0.26 0.20 0.21 0.24 18.58%
P/EPS 6.87 6.89 5.87 5.94 5.70 6.93 8.24 -11.40%
EY 14.55 14.51 17.04 16.84 17.56 14.43 12.14 12.81%
DY 7.12 7.75 8.46 9.48 11.63 10.99 10.74 -23.95%
P/NAPS 0.96 1.01 0.96 0.88 0.67 0.69 0.75 17.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 27/08/07 30/05/07 27/02/07 23/11/06 12/09/06 31/05/06 -
Price 0.61 0.73 0.71 0.72 0.49 0.42 0.47 -
P/RPS 0.27 0.34 0.31 0.32 0.22 0.20 0.25 5.25%
P/EPS 6.08 7.09 6.41 7.37 6.49 6.62 8.60 -20.62%
EY 16.46 14.11 15.60 13.56 15.41 15.11 11.62 26.10%
DY 8.06 7.53 7.75 7.64 10.20 11.51 10.29 -15.01%
P/NAPS 0.85 1.04 1.04 1.09 0.76 0.66 0.78 5.89%

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