[DOMINAN] QoQ Quarter Result on 30-Sep-2023 [#2]

Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -35.1%
YoY- 299.83%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 217,677 234,910 219,904 204,202 208,545 204,314 187,542 10.43%
PBT 8,536 5,435 3,069 4,658 4,689 2,310 1,062 300.74%
Tax -2,562 -722 -782 -1,134 281 -482 -490 200.94%
NP 5,974 4,713 2,287 3,524 4,970 1,828 572 377.11%
-
NP to SH 5,974 4,713 2,287 3,524 4,970 1,828 572 377.11%
-
Tax Rate 30.01% 13.28% 25.48% 24.35% -5.99% 20.87% 46.14% -
Total Cost 211,703 230,197 217,617 200,678 203,575 202,486 186,970 8.62%
-
Net Worth 361,876 358,571 355,266 355,266 351,961 345,352 345,352 3.16%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 1,652 1,652 1,652 1,652 1,652 826 826 58.67%
Div Payout % 27.66% 35.06% 72.25% 46.89% 33.25% 45.20% 144.44% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 361,876 358,571 355,266 355,266 351,961 345,352 345,352 3.16%
NOSH 165,240 165,240 165,240 165,240 165,240 165,240 165,240 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 2.74% 2.01% 1.04% 1.73% 2.38% 0.89% 0.30% -
ROE 1.65% 1.31% 0.64% 0.99% 1.41% 0.53% 0.17% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 131.73 142.16 133.08 123.58 126.21 123.65 113.50 10.42%
EPS 3.62 2.85 1.38 2.13 3.01 1.11 0.35 374.03%
DPS 1.00 1.00 1.00 1.00 1.00 0.50 0.50 58.67%
NAPS 2.19 2.17 2.15 2.15 2.13 2.09 2.09 3.16%
Adjusted Per Share Value based on latest NOSH - 165,240
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 131.73 142.16 133.08 123.58 126.21 123.65 113.50 10.42%
EPS 3.62 2.85 1.38 2.13 3.01 1.11 0.35 374.03%
DPS 1.00 1.00 1.00 1.00 1.00 0.50 0.50 58.67%
NAPS 2.19 2.17 2.15 2.15 2.13 2.09 2.09 3.16%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.76 0.75 0.76 0.725 0.83 0.875 0.90 -
P/RPS 0.58 0.53 0.57 0.59 0.66 0.71 0.79 -18.60%
P/EPS 21.02 26.30 54.91 34.00 27.60 79.09 259.99 -81.27%
EY 4.76 3.80 1.82 2.94 3.62 1.26 0.38 438.53%
DY 1.32 1.33 1.32 1.38 1.20 0.57 0.56 77.02%
P/NAPS 0.35 0.35 0.35 0.34 0.39 0.42 0.43 -12.81%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 27/02/24 23/11/23 28/08/23 31/05/23 28/02/23 24/11/22 -
Price 0.875 0.765 0.76 0.76 0.765 0.835 0.93 -
P/RPS 0.66 0.54 0.57 0.61 0.61 0.68 0.82 -13.46%
P/EPS 24.20 26.82 54.91 35.64 25.43 75.48 268.66 -79.87%
EY 4.13 3.73 1.82 2.81 3.93 1.32 0.37 398.72%
DY 1.14 1.31 1.32 1.32 1.31 0.60 0.54 64.49%
P/NAPS 0.40 0.35 0.35 0.35 0.36 0.40 0.44 -6.15%

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