[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 3.03%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 526,330 536,272 477,727 471,984 457,768 439,280 416,229 16.91%
PBT 22,636 26,028 28,452 18,417 18,044 19,784 18,636 13.82%
Tax -5,200 -5,664 -5,514 -4,457 -4,452 -4,948 -4,600 8.50%
NP 17,436 20,364 22,938 13,960 13,592 14,836 14,036 15.54%
-
NP to SH 17,534 20,368 23,134 14,158 13,742 14,852 14,036 15.97%
-
Tax Rate 22.97% 21.76% 19.38% 24.20% 24.67% 25.01% 24.68% -
Total Cost 508,894 515,908 454,789 458,024 444,176 424,444 402,193 16.96%
-
Net Worth 210,243 207,248 218,322 166,386 167,387 162,780 157,871 21.02%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,496 5,490 5,424 5,410 5,399 5,381 6,633 -11.77%
Div Payout % 31.35% 26.95% 23.45% 38.22% 39.29% 36.23% 47.26% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 210,243 207,248 218,322 166,386 167,387 162,780 157,871 21.02%
NOSH 137,413 137,250 135,603 135,273 134,990 134,528 132,665 2.36%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.31% 3.80% 4.80% 2.96% 2.97% 3.38% 3.37% -
ROE 8.34% 9.83% 10.60% 8.51% 8.21% 9.12% 8.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 383.03 390.72 352.30 348.91 339.11 326.53 313.74 14.21%
EPS 12.76 14.84 17.06 10.47 10.18 11.04 10.58 13.29%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 5.00 -13.81%
NAPS 1.53 1.51 1.61 1.23 1.24 1.21 1.19 18.22%
Adjusted Per Share Value based on latest NOSH - 135,797
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 318.52 324.54 289.11 285.64 277.03 265.84 251.89 16.91%
EPS 10.61 12.33 14.00 8.57 8.32 8.99 8.49 16.00%
DPS 3.33 3.32 3.28 3.27 3.27 3.26 4.01 -11.64%
NAPS 1.2723 1.2542 1.3212 1.0069 1.013 0.9851 0.9554 21.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.29 1.18 1.26 1.00 0.835 0.90 0.855 -
P/RPS 0.34 0.30 0.36 0.29 0.25 0.28 0.27 16.59%
P/EPS 10.11 7.95 7.39 9.55 8.20 8.15 8.08 16.10%
EY 9.89 12.58 13.54 10.47 12.19 12.27 12.37 -13.84%
DY 3.10 3.39 3.17 4.00 4.79 4.44 5.85 -34.49%
P/NAPS 0.84 0.78 0.78 0.81 0.67 0.74 0.72 10.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 -
Price 1.24 1.26 1.22 1.30 0.955 0.82 0.96 -
P/RPS 0.32 0.32 0.35 0.37 0.28 0.25 0.31 2.13%
P/EPS 9.72 8.49 7.15 12.42 9.38 7.43 9.07 4.71%
EY 10.29 11.78 13.98 8.05 10.66 13.46 11.02 -4.46%
DY 3.23 3.17 3.28 3.08 4.19 4.88 5.21 -27.27%
P/NAPS 0.81 0.83 0.76 1.06 0.77 0.68 0.81 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