[DOMINAN] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -9.47%
YoY- 48.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 110,262 102,117 85,530 80,406 68,306 84,742 62,417 9.93%
PBT 4,574 6,517 2,817 3,975 2,824 4,641 4,850 -0.97%
Tax -1,013 -1,570 -657 -1,027 -797 -1,382 -1,033 -0.32%
NP 3,561 4,947 2,160 2,948 2,027 3,259 3,817 -1.14%
-
NP to SH 3,561 4,947 2,128 2,917 1,962 3,199 3,669 -0.49%
-
Tax Rate 22.15% 24.09% 23.32% 25.84% 28.22% 29.78% 21.30% -
Total Cost 106,701 97,170 83,370 77,458 66,279 81,483 58,600 10.49%
-
Net Worth 156,043 146,531 127,592 111,404 100,546 88,003 79,535 11.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,333 5,009 1,244 1,241 - 1,838 2,413 -9.40%
Div Payout % 37.45% 101.27% 58.48% 42.55% - 57.47% 65.79% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 156,043 146,531 127,592 111,404 100,546 88,003 79,535 11.87%
NOSH 133,370 125,240 124,444 124,127 124,177 122,567 120,690 1.67%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.23% 4.84% 2.53% 3.67% 2.97% 3.85% 6.12% -
ROE 2.28% 3.38% 1.67% 2.62% 1.95% 3.64% 4.61% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 82.67 81.54 68.73 64.78 55.01 69.14 51.72 8.12%
EPS 2.67 3.95 1.71 2.35 1.58 2.61 3.04 -2.13%
DPS 1.00 4.00 1.00 1.00 0.00 1.50 2.00 -10.90%
NAPS 1.17 1.17 1.0253 0.8975 0.8097 0.718 0.659 10.03%
Adjusted Per Share Value based on latest NOSH - 124,127
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.27 62.30 52.18 49.05 41.67 51.70 38.08 9.93%
EPS 2.17 3.02 1.30 1.78 1.20 1.95 2.24 -0.52%
DPS 0.81 3.06 0.76 0.76 0.00 1.12 1.47 -9.44%
NAPS 0.952 0.8939 0.7784 0.6797 0.6134 0.5369 0.4852 11.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.90 0.54 0.58 0.51 0.56 0.62 0.58 -
P/RPS 1.09 0.66 0.84 0.79 1.02 0.90 1.12 -0.45%
P/EPS 33.71 13.67 33.92 21.70 35.44 23.75 19.08 9.94%
EY 2.97 7.31 2.95 4.61 2.82 4.21 5.24 -9.02%
DY 1.11 7.41 1.72 1.96 0.00 2.42 3.45 -17.20%
P/NAPS 0.77 0.46 0.57 0.57 0.69 0.86 0.88 -2.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 0.86 0.63 0.60 0.68 0.58 0.57 0.72 -
P/RPS 1.04 0.77 0.87 1.05 1.05 0.82 1.39 -4.71%
P/EPS 32.21 15.95 35.09 28.94 36.71 21.84 23.68 5.25%
EY 3.10 6.27 2.85 3.46 2.72 4.58 4.22 -5.00%
DY 1.16 6.35 1.67 1.47 0.00 2.63 2.78 -13.54%
P/NAPS 0.74 0.54 0.59 0.76 0.72 0.79 1.09 -6.24%

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