[DOMINAN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -77.99%
YoY- 37.14%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 547,605 403,972 263,165 134,068 477,727 353,988 228,884 78.97%
PBT 29,431 16,737 11,318 6,507 28,452 13,813 9,022 120.11%
Tax -7,215 -4,151 -2,600 -1,416 -5,514 -3,343 -2,226 119.17%
NP 22,216 12,586 8,718 5,091 22,938 10,470 6,796 120.42%
-
NP to SH 22,433 12,862 8,767 5,092 23,134 10,619 6,871 120.23%
-
Tax Rate 24.51% 24.80% 22.97% 21.76% 19.38% 24.20% 24.67% -
Total Cost 525,389 391,386 254,447 128,977 454,789 343,518 222,088 77.63%
-
Net Worth 221,305 210,244 210,243 207,248 218,322 166,386 167,387 20.48%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,872 5,496 2,748 1,372 5,424 4,058 2,699 86.56%
Div Payout % 30.64% 42.74% 31.35% 26.95% 23.45% 38.22% 39.29% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 221,305 210,244 210,243 207,248 218,322 166,386 167,387 20.48%
NOSH 137,457 137,414 137,413 137,250 135,603 135,273 134,990 1.21%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.06% 3.12% 3.31% 3.80% 4.80% 2.96% 2.97% -
ROE 10.14% 6.12% 4.17% 2.46% 10.60% 6.38% 4.10% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 398.38 293.98 191.51 97.68 352.30 261.68 169.56 76.82%
EPS 16.32 9.36 6.38 3.71 17.06 7.85 5.09 117.59%
DPS 5.00 4.00 2.00 1.00 4.00 3.00 2.00 84.30%
NAPS 1.61 1.53 1.53 1.51 1.61 1.23 1.24 19.03%
Adjusted Per Share Value based on latest NOSH - 137,250
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 331.40 244.48 159.26 81.14 289.11 214.23 138.52 78.97%
EPS 13.58 7.78 5.31 3.08 14.00 6.43 4.16 120.21%
DPS 4.16 3.33 1.66 0.83 3.28 2.46 1.63 86.86%
NAPS 1.3393 1.2724 1.2723 1.2542 1.3212 1.0069 1.013 20.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.50 1.20 1.29 1.18 1.26 1.00 0.835 -
P/RPS 0.38 0.41 0.67 1.21 0.36 0.38 0.49 -15.60%
P/EPS 9.19 12.82 20.22 31.81 7.39 12.74 16.40 -32.05%
EY 10.88 7.80 4.95 3.14 13.54 7.85 6.10 47.12%
DY 3.33 3.33 1.55 0.85 3.17 3.00 2.40 24.42%
P/NAPS 0.93 0.78 0.84 0.78 0.78 0.81 0.67 24.45%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 27/11/14 28/08/14 30/05/14 27/02/14 28/11/13 -
Price 1.56 1.23 1.24 1.26 1.22 1.30 0.955 -
P/RPS 0.39 0.42 0.65 1.29 0.35 0.50 0.56 -21.44%
P/EPS 9.56 13.14 19.44 33.96 7.15 16.56 18.76 -36.22%
EY 10.46 7.61 5.15 2.94 13.98 6.04 5.33 56.81%
DY 3.21 3.25 1.61 0.79 3.28 2.31 2.09 33.15%
P/NAPS 0.97 0.80 0.81 0.83 0.76 1.06 0.77 16.65%

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