[DOMINAN] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -40.16%
YoY- -38.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 102,117 85,530 80,406 68,306 84,742 62,417 55,772 10.60%
PBT 6,517 2,817 3,975 2,824 4,641 4,850 1,567 26.79%
Tax -1,570 -657 -1,027 -797 -1,382 -1,033 -551 19.05%
NP 4,947 2,160 2,948 2,027 3,259 3,817 1,016 30.17%
-
NP to SH 4,947 2,128 2,917 1,962 3,199 3,669 999 30.53%
-
Tax Rate 24.09% 23.32% 25.84% 28.22% 29.78% 21.30% 35.16% -
Total Cost 97,170 83,370 77,458 66,279 81,483 58,600 54,756 10.02%
-
Net Worth 146,531 127,592 111,404 100,546 88,003 79,535 69,460 13.24%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,009 1,244 1,241 - 1,838 2,413 1,805 18.53%
Div Payout % 101.27% 58.48% 42.55% - 57.47% 65.79% 180.72% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 146,531 127,592 111,404 100,546 88,003 79,535 69,460 13.24%
NOSH 125,240 124,444 124,127 124,177 122,567 120,690 120,361 0.66%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.84% 2.53% 3.67% 2.97% 3.85% 6.12% 1.82% -
ROE 3.38% 1.67% 2.62% 1.95% 3.64% 4.61% 1.44% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 81.54 68.73 64.78 55.01 69.14 51.72 46.34 9.87%
EPS 3.95 1.71 2.35 1.58 2.61 3.04 0.83 29.67%
DPS 4.00 1.00 1.00 0.00 1.50 2.00 1.50 17.75%
NAPS 1.17 1.0253 0.8975 0.8097 0.718 0.659 0.5771 12.49%
Adjusted Per Share Value based on latest NOSH - 124,177
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 61.80 51.76 48.66 41.34 51.28 37.77 33.75 10.60%
EPS 2.99 1.29 1.77 1.19 1.94 2.22 0.60 30.67%
DPS 3.03 0.75 0.75 0.00 1.11 1.46 1.09 18.56%
NAPS 0.8868 0.7722 0.6742 0.6085 0.5326 0.4813 0.4204 13.24%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.54 0.58 0.51 0.56 0.62 0.58 0.54 -
P/RPS 0.66 0.84 0.79 1.02 0.90 1.12 1.17 -9.09%
P/EPS 13.67 33.92 21.70 35.44 23.75 19.08 65.06 -22.88%
EY 7.31 2.95 4.61 2.82 4.21 5.24 1.54 29.62%
DY 7.41 1.72 1.96 0.00 2.42 3.45 2.78 17.74%
P/NAPS 0.46 0.57 0.57 0.69 0.86 0.88 0.94 -11.22%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 27/02/06 -
Price 0.63 0.60 0.68 0.58 0.57 0.72 0.58 -
P/RPS 0.77 0.87 1.05 1.05 0.82 1.39 1.25 -7.75%
P/EPS 15.95 35.09 28.94 36.71 21.84 23.68 69.88 -21.81%
EY 6.27 2.85 3.46 2.72 4.58 4.22 1.43 27.92%
DY 6.35 1.67 1.47 0.00 2.63 2.78 2.59 16.11%
P/NAPS 0.54 0.59 0.76 0.72 0.79 1.09 1.01 -9.90%

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