[DOMINAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -3.17%
YoY- 40.78%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 418,037 406,532 407,640 371,872 366,933 346,166 343,284 13.96%
PBT 17,700 17,402 20,348 23,841 24,169 23,220 24,556 -19.52%
Tax -4,196 -4,268 -4,768 -5,990 -5,734 -5,462 -6,040 -21.47%
NP 13,504 13,134 15,580 17,851 18,434 17,758 18,516 -18.89%
-
NP to SH 13,504 13,134 15,580 17,851 18,434 17,758 17,988 -17.32%
-
Tax Rate 23.71% 24.53% 23.43% 25.12% 23.72% 23.52% 24.60% -
Total Cost 404,533 393,398 392,060 354,021 348,498 328,408 324,768 15.69%
-
Net Worth 154,696 156,607 153,439 144,893 146,392 145,065 141,155 6.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,051 7,896 10,491 8,819 10,009 5,002 4,996 25.68%
Div Payout % 52.22% 60.12% 67.34% 49.41% 54.30% 28.17% 27.78% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 154,696 156,607 153,439 144,893 146,392 145,065 141,155 6.26%
NOSH 132,219 131,603 131,144 125,994 125,122 125,056 124,916 3.84%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.23% 3.23% 3.82% 4.80% 5.02% 5.13% 5.39% -
ROE 8.73% 8.39% 10.15% 12.32% 12.59% 12.24% 12.74% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 316.17 308.91 310.83 295.15 293.26 276.81 274.81 9.75%
EPS 10.21 9.98 11.88 14.03 14.73 14.20 14.40 -20.40%
DPS 5.33 6.00 8.00 7.00 8.00 4.00 4.00 20.98%
NAPS 1.17 1.19 1.17 1.15 1.17 1.16 1.13 2.33%
Adjusted Per Share Value based on latest NOSH - 127,422
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 252.99 246.02 246.70 225.05 222.06 209.49 207.75 13.96%
EPS 8.17 7.95 9.43 10.80 11.16 10.75 10.89 -17.36%
DPS 4.27 4.78 6.35 5.34 6.06 3.03 3.02 25.84%
NAPS 0.9362 0.9478 0.9286 0.8769 0.8859 0.8779 0.8542 6.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.79 0.76 0.69 0.54 0.50 0.57 -
P/RPS 0.28 0.26 0.24 0.23 0.18 0.18 0.21 21.03%
P/EPS 8.81 7.92 6.40 4.87 3.67 3.52 3.96 70.00%
EY 11.35 12.63 15.63 20.53 27.28 28.40 25.26 -41.19%
DY 5.93 7.59 10.53 10.14 14.81 8.00 7.02 -10.59%
P/NAPS 0.77 0.66 0.65 0.60 0.46 0.43 0.50 33.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 24/11/11 26/08/11 -
Price 0.86 0.88 0.77 0.74 0.63 0.56 0.49 -
P/RPS 0.27 0.28 0.25 0.25 0.21 0.20 0.18 30.87%
P/EPS 8.42 8.82 6.48 5.22 4.28 3.94 3.40 82.54%
EY 11.88 11.34 15.43 19.15 23.39 25.36 29.39 -45.18%
DY 6.20 6.82 10.39 9.46 12.70 7.14 8.16 -16.66%
P/NAPS 0.74 0.74 0.66 0.64 0.54 0.48 0.43 43.37%

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