[DOMINAN] QoQ Cumulative 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- 54.55%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 263,165 134,068 477,727 353,988 228,884 109,820 416,229 -26.31%
PBT 11,318 6,507 28,452 13,813 9,022 4,946 18,636 -28.26%
Tax -2,600 -1,416 -5,514 -3,343 -2,226 -1,237 -4,600 -31.61%
NP 8,718 5,091 22,938 10,470 6,796 3,709 14,036 -27.18%
-
NP to SH 8,767 5,092 23,134 10,619 6,871 3,713 14,036 -26.90%
-
Tax Rate 22.97% 21.76% 19.38% 24.20% 24.67% 25.01% 24.68% -
Total Cost 254,447 128,977 454,789 343,518 222,088 106,111 402,193 -26.28%
-
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 2,748 1,372 5,424 4,058 2,699 1,345 6,633 -44.39%
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 4.17% 2.46% 10.60% 6.38% 4.10% 2.28% 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 191.51 97.68 352.30 261.68 169.56 81.63 313.74 -28.02%
EPS 6.38 3.71 17.06 7.85 5.09 2.76 10.58 -28.60%
DPS 2.00 1.00 4.00 3.00 2.00 1.00 5.00 -45.68%
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 160.55 81.79 291.45 215.96 139.64 67.00 253.93 -26.31%
EPS 5.35 3.11 14.11 6.48 4.19 2.27 8.56 -26.87%
DPS 1.68 0.84 3.31 2.48 1.65 0.82 4.05 -44.34%
NAPS 1.2826 1.2644 1.3319 1.0151 1.0212 0.9931 0.9631 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 0.67 1.21 0.36 0.38 0.49 1.10 0.27 83.18%
P/EPS 20.22 31.81 7.39 12.74 16.40 32.61 8.08 84.22%
EY 4.95 3.14 13.54 7.85 6.10 3.07 12.37 -45.66%
DY 1.55 0.85 3.17 3.00 2.40 1.11 5.85 -58.71%
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 0.65 1.29 0.35 0.50 0.56 1.00 0.31 63.74%
P/EPS 19.44 33.96 7.15 16.56 18.76 29.71 9.07 66.15%
EY 5.15 2.94 13.98 6.04 5.33 3.37 11.02 -39.75%
DY 1.61 0.79 3.28 2.31 2.09 1.22 5.21 -54.25%
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