[DOMINAN] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -18.64%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 110,262 101,356 101,910 96,672 102,117 87,262 85,821 18.09%
PBT 4,574 3,614 5,087 5,714 6,517 5,471 6,139 -17.74%
Tax -1,013 -942 -1,192 -1,689 -1,570 -1,221 -1,510 -23.27%
NP 3,561 2,672 3,895 4,025 4,947 4,250 4,629 -15.97%
-
NP to SH 3,561 2,672 3,895 4,025 4,947 4,250 4,497 -14.34%
-
Tax Rate 22.15% 26.07% 23.43% 29.56% 24.09% 22.32% 24.60% -
Total Cost 106,701 98,684 98,015 92,647 97,170 83,012 81,192 19.87%
-
Net Worth 156,043 157,468 153,439 146,535 146,531 145,427 141,155 6.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,333 1,323 2,622 1,274 5,009 1,253 1,249 4.41%
Div Payout % 37.45% 49.52% 67.34% 31.66% 101.27% 29.50% 27.78% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 156,043 157,468 153,439 146,535 146,531 145,427 141,155 6.88%
NOSH 133,370 132,326 131,144 127,422 125,240 125,368 124,916 4.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.23% 2.64% 3.82% 4.16% 4.84% 4.87% 5.39% -
ROE 2.28% 1.70% 2.54% 2.75% 3.38% 2.92% 3.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 82.67 76.60 77.71 75.87 81.54 69.60 68.70 13.07%
EPS 2.67 2.02 2.97 3.16 3.95 3.39 3.60 -17.99%
DPS 1.00 1.00 2.00 1.00 4.00 1.00 1.00 0.00%
NAPS 1.17 1.19 1.17 1.15 1.17 1.16 1.13 2.33%
Adjusted Per Share Value based on latest NOSH - 127,422
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 66.73 61.34 61.67 58.50 61.80 52.81 51.94 18.09%
EPS 2.16 1.62 2.36 2.44 2.99 2.57 2.72 -14.18%
DPS 0.81 0.80 1.59 0.77 3.03 0.76 0.76 4.31%
NAPS 0.9443 0.953 0.9286 0.8868 0.8868 0.8801 0.8542 6.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.79 0.76 0.69 0.54 0.50 0.57 -
P/RPS 1.09 1.03 0.98 0.91 0.66 0.72 0.83 19.82%
P/EPS 33.71 39.12 25.59 21.84 13.67 14.75 15.83 65.14%
EY 2.97 2.56 3.91 4.58 7.31 6.78 6.32 -39.41%
DY 1.11 1.27 2.63 1.45 7.41 2.00 1.75 -26.07%
P/NAPS 0.77 0.66 0.65 0.60 0.46 0.43 0.50 33.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 24/11/11 26/08/11 -
Price 0.86 0.88 0.77 0.74 0.63 0.56 0.49 -
P/RPS 1.04 1.15 0.99 0.98 0.77 0.80 0.71 28.82%
P/EPS 32.21 43.58 25.93 23.43 15.95 16.52 13.61 77.12%
EY 3.10 2.29 3.86 4.27 6.27 6.05 7.35 -43.61%
DY 1.16 1.14 2.60 1.35 6.35 1.79 2.04 -31.24%
P/NAPS 0.74 0.74 0.66 0.64 0.54 0.48 0.43 43.37%

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