[DOMINAN] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 21.0%
YoY- 3.23%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 439,280 407,640 343,284 340,428 306,128 375,000 267,136 8.63%
PBT 19,784 20,348 24,556 22,512 21,600 21,516 15,476 4.17%
Tax -4,948 -4,768 -6,040 -5,372 -4,832 -4,672 -2,912 9.22%
NP 14,836 15,580 18,516 17,140 16,768 16,844 12,564 2.80%
-
NP to SH 14,852 15,580 17,988 16,992 16,460 16,532 12,292 3.20%
-
Tax Rate 25.01% 23.43% 24.60% 23.86% 22.37% 21.71% 18.82% -
Total Cost 424,444 392,060 324,768 323,288 289,360 358,156 254,572 8.88%
-
Net Worth 162,780 153,439 141,155 126,446 108,626 97,938 86,068 11.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,381 10,491 4,996 4,968 4,957 - - -
Div Payout % 36.23% 67.34% 27.78% 29.24% 30.12% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 162,780 153,439 141,155 126,446 108,626 97,938 86,068 11.19%
NOSH 134,528 131,144 124,916 124,210 123,945 124,114 122,430 1.58%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.38% 3.82% 5.39% 5.03% 5.48% 4.49% 4.70% -
ROE 9.12% 10.15% 12.74% 13.44% 15.15% 16.88% 14.28% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 326.53 310.83 274.81 274.07 246.99 302.14 218.19 6.94%
EPS 11.04 11.88 14.40 13.68 13.28 13.32 10.04 1.59%
DPS 4.00 8.00 4.00 4.00 4.00 0.00 0.00 -
NAPS 1.21 1.17 1.13 1.018 0.8764 0.7891 0.703 9.46%
Adjusted Per Share Value based on latest NOSH - 124,210
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 265.84 246.70 207.75 206.02 185.26 226.94 161.67 8.63%
EPS 8.99 9.43 10.89 10.28 9.96 10.00 7.44 3.20%
DPS 3.26 6.35 3.02 3.01 3.00 0.00 0.00 -
NAPS 0.9851 0.9286 0.8542 0.7652 0.6574 0.5927 0.5209 11.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.90 0.76 0.57 0.64 0.46 0.58 0.71 -
P/RPS 0.28 0.24 0.21 0.23 0.19 0.19 0.33 -2.69%
P/EPS 8.15 6.40 3.96 4.68 3.46 4.35 7.07 2.39%
EY 12.27 15.63 25.26 21.38 28.87 22.97 14.14 -2.33%
DY 4.44 10.53 7.02 6.25 8.70 0.00 0.00 -
P/NAPS 0.74 0.65 0.50 0.63 0.52 0.74 1.01 -5.04%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 28/08/12 26/08/11 27/08/10 26/08/09 28/08/08 27/08/07 -
Price 0.82 0.77 0.49 0.62 0.51 0.57 0.73 -
P/RPS 0.25 0.25 0.18 0.23 0.21 0.19 0.33 -4.51%
P/EPS 7.43 6.48 3.40 4.53 3.84 4.28 7.27 0.36%
EY 13.46 15.43 29.39 22.06 26.04 23.37 13.75 -0.35%
DY 4.88 10.39 8.16 6.45 7.84 0.00 0.00 -
P/NAPS 0.68 0.66 0.43 0.61 0.58 0.72 1.04 -6.83%

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