[DOMINAN] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 5.81%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 477,727 471,984 457,768 439,280 416,229 418,037 406,532 11.36%
PBT 28,452 18,417 18,044 19,784 18,636 17,700 17,402 38.82%
Tax -5,514 -4,457 -4,452 -4,948 -4,600 -4,196 -4,268 18.63%
NP 22,938 13,960 13,592 14,836 14,036 13,504 13,134 45.07%
-
NP to SH 23,134 14,158 13,742 14,852 14,036 13,504 13,134 45.89%
-
Tax Rate 19.38% 24.20% 24.67% 25.01% 24.68% 23.71% 24.53% -
Total Cost 454,789 458,024 444,176 424,444 402,193 404,533 393,398 10.15%
-
Net Worth 218,322 166,386 167,387 162,780 157,871 154,696 156,607 24.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,424 5,410 5,399 5,381 6,633 7,051 7,896 -22.16%
Div Payout % 23.45% 38.22% 39.29% 36.23% 47.26% 52.22% 60.12% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 218,322 166,386 167,387 162,780 157,871 154,696 156,607 24.81%
NOSH 135,603 135,273 134,990 134,528 132,665 132,219 131,603 2.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.80% 2.96% 2.97% 3.38% 3.37% 3.23% 3.23% -
ROE 10.60% 8.51% 8.21% 9.12% 8.89% 8.73% 8.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 352.30 348.91 339.11 326.53 313.74 316.17 308.91 9.16%
EPS 17.06 10.47 10.18 11.04 10.58 10.21 9.98 43.01%
DPS 4.00 4.00 4.00 4.00 5.00 5.33 6.00 -23.70%
NAPS 1.61 1.23 1.24 1.21 1.19 1.17 1.19 22.34%
Adjusted Per Share Value based on latest NOSH - 134,528
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 289.11 285.64 277.03 265.84 251.89 252.99 246.02 11.37%
EPS 14.00 8.57 8.32 8.99 8.49 8.17 7.95 45.87%
DPS 3.28 3.27 3.27 3.26 4.01 4.27 4.78 -22.22%
NAPS 1.3212 1.0069 1.013 0.9851 0.9554 0.9362 0.9478 24.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.26 1.00 0.835 0.90 0.855 0.90 0.79 -
P/RPS 0.36 0.29 0.25 0.28 0.27 0.28 0.26 24.25%
P/EPS 7.39 9.55 8.20 8.15 8.08 8.81 7.92 -4.51%
EY 13.54 10.47 12.19 12.27 12.37 11.35 12.63 4.75%
DY 3.17 4.00 4.79 4.44 5.85 5.93 7.59 -44.15%
P/NAPS 0.78 0.81 0.67 0.74 0.72 0.77 0.66 11.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 27/02/13 28/11/12 -
Price 1.22 1.30 0.955 0.82 0.96 0.86 0.88 -
P/RPS 0.35 0.37 0.28 0.25 0.31 0.27 0.28 16.05%
P/EPS 7.15 12.42 9.38 7.43 9.07 8.42 8.82 -13.07%
EY 13.98 8.05 10.66 13.46 11.02 11.88 11.34 14.98%
DY 3.28 3.08 4.19 4.88 5.21 6.20 6.82 -38.64%
P/NAPS 0.76 1.06 0.77 0.68 0.81 0.74 0.74 1.79%

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