[DOMINAN] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -8.08%
YoY- 54.2%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 302,380 361,630 302,198 297,396 217,742 169,632 132,378 14.74%
PBT 20,034 19,402 16,168 18,322 11,454 12,982 9,826 12.59%
Tax -5,024 -4,332 -3,440 -3,700 -1,942 -1,352 -1,724 19.49%
NP 15,010 15,070 12,728 14,622 9,512 11,630 8,102 10.81%
-
NP to SH 14,674 14,824 12,396 14,402 9,340 11,630 8,102 10.39%
-
Tax Rate 25.08% 22.33% 21.28% 20.19% 16.95% 10.41% 17.55% -
Total Cost 287,370 346,560 289,470 282,774 208,230 158,002 124,276 14.97%
-
Net Worth 109,323 99,169 88,312 77,594 72,761 65,530 53,445 12.65%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,957 3,718 3,696 3,618 4,387 4,301 - -
Div Payout % 33.78% 25.08% 29.82% 25.13% 46.97% 36.98% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 109,323 99,169 88,312 77,594 72,761 65,530 53,445 12.65%
NOSH 123,935 123,946 123,220 120,619 87,749 86,020 77,456 8.14%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.96% 4.17% 4.21% 4.92% 4.37% 6.86% 6.12% -
ROE 13.42% 14.95% 14.04% 18.56% 12.84% 17.75% 15.16% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 243.98 291.76 245.25 246.56 248.14 197.20 170.91 6.10%
EPS 11.84 11.96 10.06 11.94 10.84 13.52 10.46 2.08%
DPS 4.00 3.00 3.00 3.00 5.00 5.00 0.00 -
NAPS 0.8821 0.8001 0.7167 0.6433 0.8292 0.7618 0.69 4.17%
Adjusted Per Share Value based on latest NOSH - 120,735
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 184.47 220.62 184.36 181.43 132.84 103.49 80.76 14.74%
EPS 8.95 9.04 7.56 8.79 5.70 7.10 4.94 10.40%
DPS 3.02 2.27 2.26 2.21 2.68 2.62 0.00 -
NAPS 0.667 0.605 0.5388 0.4734 0.4439 0.3998 0.3261 12.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.53 0.52 0.69 0.43 0.56 0.79 0.00 -
P/RPS 0.22 0.18 0.28 0.17 0.23 0.40 0.00 -
P/EPS 4.48 4.35 6.86 3.60 5.26 5.84 0.00 -
EY 22.34 23.00 14.58 27.77 19.01 17.11 0.00 -
DY 7.55 5.77 4.35 6.98 8.93 6.33 0.00 -
P/NAPS 0.60 0.65 0.96 0.67 0.68 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 29/11/07 23/11/06 29/11/05 26/11/04 28/11/03 -
Price 0.54 0.59 0.61 0.49 0.47 0.79 0.95 -
P/RPS 0.22 0.20 0.25 0.20 0.19 0.40 0.56 -14.40%
P/EPS 4.56 4.93 6.06 4.10 4.42 5.84 9.08 -10.83%
EY 21.93 20.27 16.49 24.37 22.65 17.11 11.01 12.15%
DY 7.41 5.08 4.92 6.12 10.64 6.33 0.00 -
P/NAPS 0.61 0.74 0.85 0.76 0.57 1.04 1.38 -12.71%

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