[DOMINAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -13.91%
YoY- 27.59%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 508,124 547,605 538,629 526,330 536,272 477,727 471,984 5.05%
PBT 24,216 29,431 22,316 22,636 26,028 28,452 18,417 20.08%
Tax -5,472 -7,215 -5,534 -5,200 -5,664 -5,514 -4,457 14.70%
NP 18,744 22,216 16,781 17,436 20,364 22,938 13,960 21.77%
-
NP to SH 18,716 22,433 17,149 17,534 20,368 23,134 14,158 20.51%
-
Tax Rate 22.60% 24.51% 24.80% 22.97% 21.76% 19.38% 24.20% -
Total Cost 489,380 525,389 521,848 508,894 515,908 454,789 458,024 4.52%
-
Net Worth 224,316 221,305 210,244 210,243 207,248 218,322 166,386 22.10%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,504 6,872 7,328 5,496 5,490 5,424 5,410 1.15%
Div Payout % 29.41% 30.64% 42.74% 31.35% 26.95% 23.45% 38.22% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 224,316 221,305 210,244 210,243 207,248 218,322 166,386 22.10%
NOSH 137,617 137,457 137,414 137,413 137,250 135,603 135,273 1.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.69% 4.06% 3.12% 3.31% 3.80% 4.80% 2.96% -
ROE 8.34% 10.14% 8.16% 8.34% 9.83% 10.60% 8.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 369.23 398.38 391.97 383.03 390.72 352.30 348.91 3.85%
EPS 13.60 16.32 12.48 12.76 14.84 17.06 10.47 19.10%
DPS 4.00 5.00 5.33 4.00 4.00 4.00 4.00 0.00%
NAPS 1.63 1.61 1.53 1.53 1.51 1.61 1.23 20.71%
Adjusted Per Share Value based on latest NOSH - 137,640
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 307.51 331.40 325.97 318.52 324.54 289.11 285.64 5.05%
EPS 11.33 13.58 10.38 10.61 12.33 14.00 8.57 20.51%
DPS 3.33 4.16 4.44 3.33 3.32 3.28 3.27 1.22%
NAPS 1.3575 1.3393 1.2724 1.2723 1.2542 1.3212 1.0069 22.10%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.74 1.50 1.20 1.29 1.18 1.26 1.00 -
P/RPS 0.47 0.38 0.31 0.34 0.30 0.36 0.29 38.09%
P/EPS 12.79 9.19 9.62 10.11 7.95 7.39 9.55 21.56%
EY 7.82 10.88 10.40 9.89 12.58 13.54 10.47 -17.72%
DY 2.30 3.33 4.44 3.10 3.39 3.17 4.00 -30.92%
P/NAPS 1.07 0.93 0.78 0.84 0.78 0.78 0.81 20.45%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 30/05/14 27/02/14 -
Price 1.60 1.56 1.23 1.24 1.26 1.22 1.30 -
P/RPS 0.43 0.39 0.31 0.32 0.32 0.35 0.37 10.56%
P/EPS 11.76 9.56 9.86 9.72 8.49 7.15 12.42 -3.58%
EY 8.50 10.46 10.15 10.29 11.78 13.98 8.05 3.70%
DY 2.50 3.21 4.34 3.23 3.17 3.28 3.08 -13.01%
P/NAPS 0.98 0.97 0.80 0.81 0.83 0.76 1.06 -5.11%

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