[DOMINAN] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -14.95%
YoY- 18.19%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 134,068 123,739 125,104 119,064 109,820 102,700 110,262 13.96%
PBT 6,507 14,639 4,791 4,076 4,946 5,360 4,574 26.57%
Tax -1,416 -2,171 -1,117 -989 -1,237 -1,453 -1,013 25.09%
NP 5,091 12,468 3,674 3,087 3,709 3,907 3,561 26.99%
-
NP to SH 5,092 12,515 3,748 3,158 3,713 3,907 3,561 27.00%
-
Tax Rate 21.76% 14.83% 23.31% 24.26% 25.01% 27.11% 22.15% -
Total Cost 128,977 111,271 121,430 115,977 106,111 98,793 106,701 13.51%
-
Net Worth 207,248 224,128 167,030 168,065 162,780 159,223 156,043 20.88%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,372 1,392 1,357 1,355 1,345 1,338 1,333 1.94%
Div Payout % 26.95% 11.12% 36.23% 42.92% 36.23% 34.25% 37.45% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 207,248 224,128 167,030 168,065 162,780 159,223 156,043 20.88%
NOSH 137,250 139,210 135,797 135,536 134,528 133,801 133,370 1.93%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.80% 10.08% 2.94% 2.59% 3.38% 3.80% 3.23% -
ROE 2.46% 5.58% 2.24% 1.88% 2.28% 2.45% 2.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.68 88.89 92.13 87.85 81.63 76.76 82.67 11.79%
EPS 3.71 8.99 2.76 2.33 2.76 2.92 2.67 24.59%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.51 1.61 1.23 1.24 1.21 1.19 1.17 18.59%
Adjusted Per Share Value based on latest NOSH - 135,536
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.14 74.88 75.71 72.06 66.46 62.15 66.73 13.96%
EPS 3.08 7.57 2.27 1.91 2.25 2.36 2.16 26.76%
DPS 0.83 0.84 0.82 0.82 0.81 0.81 0.81 1.64%
NAPS 1.2542 1.3564 1.0108 1.0171 0.9851 0.9636 0.9443 20.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.18 1.26 1.00 0.835 0.90 0.855 0.90 -
P/RPS 1.21 1.42 1.09 0.95 1.10 1.11 1.09 7.23%
P/EPS 31.81 14.02 36.23 35.84 32.61 29.28 33.71 -3.80%
EY 3.14 7.13 2.76 2.79 3.07 3.42 2.97 3.79%
DY 0.85 0.79 1.00 1.20 1.11 1.17 1.11 -16.33%
P/NAPS 0.78 0.78 0.81 0.67 0.74 0.72 0.77 0.86%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 27/02/13 -
Price 1.26 1.22 1.30 0.955 0.82 0.96 0.86 -
P/RPS 1.29 1.37 1.41 1.09 1.00 1.25 1.04 15.48%
P/EPS 33.96 13.57 47.10 40.99 29.71 32.88 32.21 3.60%
EY 2.94 7.37 2.12 2.44 3.37 3.04 3.10 -3.48%
DY 0.79 0.82 0.77 1.05 1.22 1.04 1.16 -22.64%
P/NAPS 0.83 0.76 1.06 0.77 0.68 0.81 0.74 7.97%

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