[DOMINAN] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -21.96%
YoY- 6.96%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 314,454 281,486 219,524 165,418 138,557 0 -
PBT 16,966 18,681 9,725 11,170 9,737 0 -
Tax -4,136 -3,844 -2,029 -2,094 -1,252 0 -
NP 12,830 14,837 7,696 9,076 8,485 0 -
-
NP to SH 12,529 14,493 7,558 9,076 8,485 0 -
-
Tax Rate 24.38% 20.58% 20.86% 18.75% 12.86% - -
Total Cost 301,624 266,649 211,828 156,342 130,072 0 -
-
Net Worth 87,737 79,504 71,588 66,925 59,787 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,887 5,630 2,480 2,868 - - -
Div Payout % 39.01% 38.85% 32.82% 31.61% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 87,737 79,504 71,588 66,925 59,787 0 -
NOSH 122,197 120,643 124,048 86,055 85,999 0 -
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.08% 5.27% 3.51% 5.49% 6.12% 0.00% -
ROE 14.28% 18.23% 10.56% 13.56% 14.19% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 257.33 233.32 176.97 192.22 161.11 0.00 -
EPS 10.25 12.01 6.09 10.55 9.87 0.00 -
DPS 4.00 4.67 2.00 3.33 0.00 0.00 -
NAPS 0.718 0.659 0.5771 0.7777 0.6952 0.00 -
Adjusted Per Share Value based on latest NOSH - 86,260
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 190.30 170.35 132.85 100.11 83.85 0.00 -
EPS 7.58 8.77 4.57 5.49 5.14 0.00 -
DPS 2.96 3.41 1.50 1.74 0.00 0.00 -
NAPS 0.531 0.4811 0.4332 0.405 0.3618 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.62 0.58 0.54 0.80 0.94 0.00 -
P/RPS 0.24 0.25 0.31 0.42 0.58 0.00 -
P/EPS 6.05 4.83 8.86 7.59 9.53 0.00 -
EY 16.54 20.71 11.28 13.18 10.50 0.00 -
DY 6.45 8.05 3.70 4.17 0.00 0.00 -
P/NAPS 0.86 0.88 0.94 1.03 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/08 27/02/07 27/02/06 25/02/05 25/02/04 - -
Price 0.57 0.72 0.58 0.82 0.91 0.00 -
P/RPS 0.22 0.31 0.33 0.43 0.56 0.00 -
P/EPS 5.56 5.99 9.52 7.77 9.22 0.00 -
EY 17.99 16.69 10.51 12.86 10.84 0.00 -
DY 7.02 6.48 3.45 4.07 0.00 0.00 -
P/NAPS 0.79 1.09 1.01 1.05 1.31 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