[DOMINAN] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -78.18%
YoY- -13.39%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 416,229 313,528 203,266 101,910 371,872 275,200 173,083 79.39%
PBT 18,636 13,275 8,701 5,087 23,841 18,127 11,610 37.05%
Tax -4,600 -3,147 -2,134 -1,192 -5,990 -4,301 -2,731 41.52%
NP 14,036 10,128 6,567 3,895 17,851 13,826 8,879 35.66%
-
NP to SH 14,036 10,128 6,567 3,895 17,851 13,826 8,879 35.66%
-
Tax Rate 24.68% 23.71% 24.53% 23.43% 25.12% 23.73% 23.52% -
Total Cost 402,193 303,400 196,699 98,015 354,021 261,374 164,204 81.60%
-
Net Worth 157,871 154,696 156,607 153,439 144,893 146,392 145,065 5.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 6,633 5,288 3,948 2,622 8,819 7,507 2,501 91.48%
Div Payout % 47.26% 52.22% 60.12% 67.34% 49.41% 54.30% 28.17% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 157,871 154,696 156,607 153,439 144,893 146,392 145,065 5.79%
NOSH 132,665 132,219 131,603 131,144 125,994 125,122 125,056 4.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.37% 3.23% 3.23% 3.82% 4.80% 5.02% 5.13% -
ROE 8.89% 6.55% 4.19% 2.54% 12.32% 9.44% 6.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 313.74 237.13 154.45 77.71 295.15 219.95 138.40 72.48%
EPS 10.58 7.66 4.99 2.97 14.03 11.05 7.10 30.43%
DPS 5.00 4.00 3.00 2.00 7.00 6.00 2.00 84.09%
NAPS 1.19 1.17 1.19 1.17 1.15 1.17 1.16 1.71%
Adjusted Per Share Value based on latest NOSH - 131,144
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 251.89 189.74 123.01 61.67 225.05 166.55 104.75 79.39%
EPS 8.49 6.13 3.97 2.36 10.80 8.37 5.37 35.67%
DPS 4.01 3.20 2.39 1.59 5.34 4.54 1.51 91.65%
NAPS 0.9554 0.9362 0.9478 0.9286 0.8769 0.8859 0.8779 5.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.855 0.90 0.79 0.76 0.69 0.54 0.50 -
P/RPS 0.27 0.38 0.51 0.98 0.23 0.25 0.36 -17.43%
P/EPS 8.08 11.75 15.83 25.59 4.87 4.89 7.04 9.61%
EY 12.37 8.51 6.32 3.91 20.53 20.46 14.20 -8.77%
DY 5.85 4.44 3.80 2.63 10.14 11.11 4.00 28.81%
P/NAPS 0.72 0.77 0.66 0.65 0.60 0.46 0.43 40.96%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 24/11/11 -
Price 0.96 0.86 0.88 0.77 0.74 0.63 0.56 -
P/RPS 0.31 0.36 0.57 0.99 0.25 0.29 0.40 -15.61%
P/EPS 9.07 11.23 17.64 25.93 5.22 5.70 7.89 9.72%
EY 11.02 8.91 5.67 3.86 19.15 17.54 12.68 -8.92%
DY 5.21 4.65 3.41 2.60 9.46 9.52 3.57 28.63%
P/NAPS 0.81 0.74 0.74 0.66 0.64 0.54 0.48 41.69%

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