[DOMINAN] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -3.78%
YoY- 1.65%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 346,446 343,696 316,730 299,959 277,634 263,695 275,233 16.53%
PBT 18,541 18,434 16,924 16,695 16,904 17,345 17,981 2.05%
Tax -4,834 -4,828 -4,388 -4,457 -4,108 -4,393 -3,665 20.20%
NP 13,707 13,606 12,536 12,238 12,796 12,952 14,316 -2.84%
-
NP to SH 13,465 13,311 12,251 11,980 12,450 12,609 13,453 0.05%
-
Tax Rate 26.07% 26.19% 25.93% 26.70% 24.30% 25.33% 20.38% -
Total Cost 332,739 330,090 304,194 287,721 264,838 250,743 260,917 17.54%
-
Net Worth 99,376 97,938 94,063 88,003 88,876 86,068 82,602 13.07%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,701 5,562 5,562 5,520 6,095 6,650 6,650 -32.26%
Div Payout % 27.49% 41.79% 45.40% 46.08% 48.96% 52.74% 49.43% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 99,376 97,938 94,063 88,003 88,876 86,068 82,602 13.07%
NOSH 124,204 124,114 124,225 122,567 124,007 122,430 121,456 1.49%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.96% 3.96% 3.96% 4.08% 4.61% 4.91% 5.20% -
ROE 13.55% 13.59% 13.02% 13.61% 14.01% 14.65% 16.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 278.93 276.92 254.96 244.73 223.88 215.38 226.61 14.81%
EPS 10.84 10.72 9.86 9.77 10.04 10.30 11.08 -1.44%
DPS 3.00 4.50 4.50 4.50 4.92 5.50 5.50 -33.16%
NAPS 0.8001 0.7891 0.7572 0.718 0.7167 0.703 0.6801 11.40%
Adjusted Per Share Value based on latest NOSH - 122,567
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 209.66 208.00 191.68 181.53 168.02 159.58 166.57 16.52%
EPS 8.15 8.06 7.41 7.25 7.53 7.63 8.14 0.08%
DPS 2.24 3.37 3.37 3.34 3.69 4.02 4.02 -32.21%
NAPS 0.6014 0.5927 0.5693 0.5326 0.5379 0.5209 0.4999 13.07%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.52 0.58 0.60 0.62 0.69 0.71 0.65 -
P/RPS 0.19 0.21 0.24 0.25 0.31 0.33 0.29 -24.50%
P/EPS 4.80 5.41 6.08 6.34 6.87 6.89 5.87 -12.52%
EY 20.85 18.49 16.44 15.76 14.55 14.51 17.04 14.35%
DY 5.77 7.76 7.50 7.26 7.12 7.75 8.46 -22.46%
P/NAPS 0.65 0.74 0.79 0.86 0.96 1.01 0.96 -22.83%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 29/05/08 27/02/08 29/11/07 27/08/07 30/05/07 -
Price 0.59 0.57 0.54 0.57 0.61 0.73 0.71 -
P/RPS 0.21 0.21 0.21 0.23 0.27 0.34 0.31 -22.81%
P/EPS 5.44 5.31 5.48 5.83 6.08 7.09 6.41 -10.33%
EY 18.37 18.82 18.26 17.15 16.46 14.11 15.60 11.47%
DY 5.08 7.89 8.33 7.89 8.06 7.53 7.75 -24.48%
P/NAPS 0.74 0.72 0.71 0.79 0.85 1.04 1.04 -20.24%

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