[DOMINAN] QoQ TTM Result on 31-Mar-2004 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 36.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 162,878 161,359 149,010 142,732 103,918 66,189 32,391 192.07%
PBT 11,562 12,065 11,243 10,487 7,303 4,913 2,481 177.70%
Tax -2,462 -1,644 -1,761 -1,830 -939 -862 -403 232.35%
NP 9,100 10,421 9,482 8,657 6,364 4,051 2,078 166.47%
-
NP to SH 9,100 10,421 9,482 8,657 6,364 4,051 2,078 166.47%
-
Tax Rate 21.29% 13.63% 15.66% 17.45% 12.86% 17.55% 16.24% -
Total Cost 153,778 150,938 139,528 134,075 97,554 62,138 30,313 193.79%
-
Net Worth 67,085 65,438 64,544 58,512 59,776 53,387 53,500 16.20%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,336 4,180 2,032 2,032 4,083 1,934 - -
Div Payout % 69.64% 40.11% 21.44% 23.48% 64.17% 47.75% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 67,085 65,438 64,544 58,512 59,776 53,387 53,500 16.20%
NOSH 86,260 85,899 85,887 81,312 85,985 77,372 77,537 7.33%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.59% 6.46% 6.36% 6.07% 6.12% 6.12% 6.42% -
ROE 13.56% 15.92% 14.69% 14.80% 10.65% 7.59% 3.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 188.82 187.85 173.49 175.54 120.86 85.55 41.77 172.14%
EPS 10.55 12.13 11.04 10.65 7.40 5.24 2.68 148.27%
DPS 7.35 4.87 2.37 2.50 4.75 2.50 0.00 -
NAPS 0.7777 0.7618 0.7515 0.7196 0.6952 0.69 0.69 8.26%
Adjusted Per Share Value based on latest NOSH - 81,312
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 98.57 97.65 90.18 86.38 62.89 40.06 19.60 192.10%
EPS 5.51 6.31 5.74 5.24 3.85 2.45 1.26 166.22%
DPS 3.83 2.53 1.23 1.23 2.47 1.17 0.00 -
NAPS 0.406 0.396 0.3906 0.3541 0.3618 0.3231 0.3238 16.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.80 0.79 0.78 0.86 0.94 0.00 0.00 -
P/RPS 0.42 0.42 0.45 0.49 0.78 0.00 0.00 -
P/EPS 7.58 6.51 7.07 8.08 12.70 0.00 0.00 -
EY 13.19 15.36 14.15 12.38 7.87 0.00 0.00 -
DY 9.18 6.16 3.03 2.91 5.05 0.00 0.00 -
P/NAPS 1.03 1.04 1.04 1.20 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 01/09/04 31/05/04 - - - -
Price 0.82 0.79 0.72 0.72 0.00 0.00 0.00 -
P/RPS 0.43 0.42 0.41 0.41 0.00 0.00 0.00 -
P/EPS 7.77 6.51 6.52 6.76 0.00 0.00 0.00 -
EY 12.87 15.36 15.33 14.79 0.00 0.00 0.00 -
DY 8.96 6.16 3.29 3.47 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 0.96 1.00 0.00 0.00 0.00 -

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