[DOMINAN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 46.71%
YoY- 21.12%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 269,826 127,031 547,605 403,972 263,165 134,068 477,727 -31.64%
PBT 11,214 6,054 29,431 16,737 11,318 6,507 28,452 -46.21%
Tax -2,739 -1,368 -7,215 -4,151 -2,600 -1,416 -5,514 -37.25%
NP 8,475 4,686 22,216 12,586 8,718 5,091 22,938 -48.47%
-
NP to SH 8,533 4,679 22,433 12,862 8,767 5,092 23,134 -48.53%
-
Tax Rate 24.42% 22.60% 24.51% 24.80% 22.97% 21.76% 19.38% -
Total Cost 261,351 122,345 525,389 391,386 254,447 128,977 454,789 -30.85%
-
Net Worth 227,766 224,316 221,305 210,244 210,243 207,248 218,322 2.86%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,300 1,376 6,872 5,496 2,748 1,372 5,424 -28.17%
Div Payout % 38.68% 29.41% 30.64% 42.74% 31.35% 26.95% 23.45% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 227,766 224,316 221,305 210,244 210,243 207,248 218,322 2.86%
NOSH 165,048 137,617 137,457 137,414 137,413 137,250 135,603 13.98%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.14% 3.69% 4.06% 3.12% 3.31% 3.80% 4.80% -
ROE 3.75% 2.09% 10.14% 6.12% 4.17% 2.46% 10.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 163.48 92.31 398.38 293.98 191.51 97.68 352.30 -40.03%
EPS 5.17 3.40 16.32 9.36 6.38 3.71 17.06 -54.85%
DPS 2.00 1.00 5.00 4.00 2.00 1.00 4.00 -36.97%
NAPS 1.38 1.63 1.61 1.53 1.53 1.51 1.61 -9.75%
Adjusted Per Share Value based on latest NOSH - 137,416
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 164.61 77.50 334.08 246.45 160.55 81.79 291.45 -31.64%
EPS 5.21 2.85 13.69 7.85 5.35 3.11 14.11 -48.50%
DPS 2.01 0.84 4.19 3.35 1.68 0.84 3.31 -28.26%
NAPS 1.3895 1.3685 1.3501 1.2826 1.2826 1.2644 1.3319 2.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.15 1.74 1.50 1.20 1.29 1.18 1.26 -
P/RPS 0.70 1.89 0.38 0.41 0.67 1.21 0.36 55.72%
P/EPS 22.24 51.18 9.19 12.82 20.22 31.81 7.39 108.30%
EY 4.50 1.95 10.88 7.80 4.95 3.14 13.54 -51.98%
DY 1.74 0.57 3.33 3.33 1.55 0.85 3.17 -32.93%
P/NAPS 0.83 1.07 0.93 0.78 0.84 0.78 0.78 4.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 30/05/14 -
Price 1.23 1.60 1.56 1.23 1.24 1.26 1.22 -
P/RPS 0.75 1.73 0.39 0.42 0.65 1.29 0.35 66.13%
P/EPS 23.79 47.06 9.56 13.14 19.44 33.96 7.15 122.71%
EY 4.20 2.13 10.46 7.61 5.15 2.94 13.98 -55.11%
DY 1.63 0.62 3.21 3.25 1.61 0.79 3.28 -37.23%
P/NAPS 0.89 0.98 0.97 0.80 0.81 0.83 0.76 11.09%

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