[DOMINAN] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 8.26%
YoY- 2.37%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 327,304 318,346 309,771 291,387 279,287 291,694 308,912 3.92%
PBT 18,705 19,304 19,076 17,616 16,465 16,170 16,149 10.28%
Tax -4,668 -4,924 -4,789 -4,947 -4,717 -4,411 -4,371 4.47%
NP 14,037 14,380 14,287 12,669 11,748 11,759 11,778 12.39%
-
NP to SH 13,885 14,176 14,043 12,518 11,563 11,620 11,638 12.47%
-
Tax Rate 24.96% 25.51% 25.10% 28.08% 28.65% 27.28% 27.07% -
Total Cost 313,267 303,966 295,484 278,718 267,539 279,935 297,134 3.58%
-
Net Worth 126,169 126,446 127,963 111,404 109,734 108,626 111,568 8.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,967 4,969 4,967 5,589 4,348 3,104 1,864 92.09%
Div Payout % 35.78% 35.06% 35.37% 44.65% 37.60% 26.71% 16.02% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 126,169 126,446 127,963 111,404 109,734 108,626 111,568 8.53%
NOSH 124,194 124,210 124,236 124,127 124,401 123,945 124,310 -0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.29% 4.52% 4.61% 4.35% 4.21% 4.03% 3.81% -
ROE 11.01% 11.21% 10.97% 11.24% 10.54% 10.70% 10.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 263.54 256.30 249.34 234.75 224.50 235.34 248.50 3.99%
EPS 11.18 11.41 11.30 10.08 9.29 9.38 9.36 12.56%
DPS 4.00 4.00 4.00 4.50 3.50 2.50 1.50 92.18%
NAPS 1.0159 1.018 1.03 0.8975 0.8821 0.8764 0.8975 8.60%
Adjusted Per Share Value based on latest NOSH - 124,127
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 198.08 192.66 187.47 176.34 169.02 176.53 186.95 3.92%
EPS 8.40 8.58 8.50 7.58 7.00 7.03 7.04 12.48%
DPS 3.01 3.01 3.01 3.38 2.63 1.88 1.13 92.04%
NAPS 0.7636 0.7652 0.7744 0.6742 0.6641 0.6574 0.6752 8.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.64 0.64 0.64 0.51 0.53 0.46 0.36 -
P/RPS 0.24 0.25 0.26 0.22 0.24 0.20 0.14 43.19%
P/EPS 5.72 5.61 5.66 5.06 5.70 4.91 3.85 30.17%
EY 17.47 17.83 17.66 19.77 17.54 20.38 26.01 -23.28%
DY 6.25 6.25 6.25 8.82 6.60 5.43 4.17 30.93%
P/NAPS 0.63 0.63 0.62 0.57 0.60 0.52 0.40 35.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 27/05/10 25/02/10 26/11/09 26/08/09 28/05/09 -
Price 0.75 0.62 0.59 0.68 0.54 0.51 0.35 -
P/RPS 0.28 0.24 0.24 0.29 0.24 0.22 0.14 58.67%
P/EPS 6.71 5.43 5.22 6.74 5.81 5.44 3.74 47.59%
EY 14.91 18.41 19.16 14.83 17.21 18.38 26.75 -32.24%
DY 5.33 6.45 6.78 6.62 6.48 4.90 4.29 15.55%
P/NAPS 0.74 0.61 0.57 0.76 0.61 0.58 0.39 53.20%

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