[DOMINAN] QoQ TTM Result on 30-Sep-2015 [#2]

Stock

[DOMINAN] DOMINANT ENTERPRISE BHD

Announcement Date

25-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Sep-2015 [#2]

Profit Trend

QoQ- 0.81%

YoY- -11.31%

Quarter Report

2nd Quarter Report.pdf

Latest QR

Upcoming QR

DOMINAN's Result

DOMINAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	551,370	540,573	558,548	554,266	540,569	547,606	527,712	2.96%
YoY %	2.00%	-3.22%	0.77%	2.53%	-1.29%	3.77%	-	-
Horiz. %	104.48%	102.44%	105.84%	105.03%	102.44%	103.77%	100.00%	-
PBT	17,246	17,669	28,947	29,327	28,977	29,430	31,375	-32.92%
YoY %	-2.39%	-38.96%	-1.30%	1.21%	-1.54%	-6.20%	-	-
Horiz. %	54.97%	56.32%	92.26%	93.47%	92.36%	93.80%	100.00%	-
Tax	-5,377	-5,357	-7,140	-7,355	-7,167	-7,215	-6,322	-10.24%
YoY %	-0.37%	24.97%	2.92%	-2.62%	0.67%	-14.13%	-	-
Horiz. %	85.05%	84.74%	112.94%	116.34%	113.37%	114.13%	100.00%	-
NP	11,869	12,312	21,807	21,972	21,810	22,215	25,053	-39.25%
YoY %	-3.60%	-43.54%	-0.75%	0.74%	-1.82%	-11.33%	-	-
Horiz. %	47.38%	49.14%	87.04%	87.70%	87.06%	88.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,736	12,337	21,800	22,199	22,020	22,433	25,377	-40.22%
YoY %	-4.87%	-43.41%	-1.80%	0.81%	-1.84%	-11.60%	-	-
Horiz. %	46.25%	48.61%	85.90%	87.48%	86.77%	88.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.18%	30.32%	24.67%	25.08%	24.73%	24.52%	20.15%	-
YoY %	2.84%	22.90%	-1.63%	1.42%	0.86%	21.69%	-	-
Horiz. %	154.74%	150.47%	122.43%	124.47%	122.73%	121.69%	100.00%	-
Total Cost	539,501	528,261	536,741	532,294	518,759	525,391	502,659	4.83%
YoY %	2.13%	-1.58%	0.84%	2.61%	-1.26%	4.52%	-	-
Horiz. %	107.33%	105.09%	106.78%	105.90%	103.20%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,141	211,371	229,349	227,287	224,316	221,398	210,246	6.52%
YoY %	9.35%	-7.84%	0.91%	1.32%	1.32%	5.30%	-	-
Horiz. %	109.94%	100.54%	109.09%	108.11%	106.69%	105.30%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	6,490	6,216	6,048	7,146	6,876	6,872	6,889	-3.90%
YoY %	4.41%	2.78%	-15.37%	3.93%	0.06%	-0.25%	-	-
Horiz. %	94.21%	90.23%	87.79%	103.73%	99.81%	99.75%	100.00%	-
Div Payout %	55.31%	50.39%	27.74%	32.19%	31.23%	30.64%	27.15%	-
YoY %	9.76%	81.65%	-13.82%	3.07%	1.93%	12.85%	-	-
Horiz. %	203.72%	185.60%	102.17%	118.56%	115.03%	112.85%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	231,141	211,371	229,349	227,287	224,316	221,398	210,246	6.52%
YoY %	9.35%	-7.84%	0.91%	1.32%	1.32%	5.30%	-	-
Horiz. %	109.94%	100.54%	109.09%	108.11%	106.69%	105.30%	100.00%	-
NOSH	165,101	154,285	164,999	164,700	137,617	137,514	137,416	13.02%
YoY %	7.01%	-6.49%	0.18%	19.68%	0.07%	0.07%	-	-
Horiz. %	120.15%	112.28%	120.07%	119.86%	100.15%	100.07%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	2.15%	2.28%	3.90%	3.96%	4.03%	4.06%	4.75%	-
YoY %	-5.70%	-41.54%	-1.52%	-1.74%	-0.74%	-14.53%	-	-
Horiz. %	45.26%	48.00%	82.11%	83.37%	84.84%	85.47%	100.00%	-
ROE	5.08%	5.84%	9.51%	9.77%	9.82%	10.13%	12.07%	-
YoY %	-13.01%	-38.59%	-2.66%	-0.51%	-3.06%	-16.07%	-	-
Horiz. %	42.09%	48.38%	78.79%	80.94%	81.36%	83.93%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	333.96	350.37	338.51	336.53	392.81	398.22	384.02	-8.89%
YoY %	-4.68%	3.50%	0.59%	-14.33%	-1.36%	3.70%	-	-
Horiz. %	86.96%	91.24%	88.15%	87.63%	102.29%	103.70%	100.00%	-
EPS	7.11	8.00	13.21	13.48	16.00	16.31	18.47	-47.11%
YoY %	-11.12%	-39.44%	-2.00%	-15.75%	-1.90%	-11.69%	-	-
Horiz. %	38.49%	43.31%	71.52%	72.98%	86.63%	88.31%	100.00%	-
DPS	3.93	4.03	3.67	4.34	5.00	5.00	5.00	-14.84%
YoY %	-2.48%	9.81%	-15.44%	-13.20%	0.00%	0.00%	-	-
Horiz. %	78.60%	80.60%	73.40%	86.80%	100.00%	100.00%	100.00%	-
NAPS	1.40	1.37	1.39	1.38	1.63	1.61	1.53	-5.75%
YoY %	2.19%	-1.44%	0.72%	-15.34%	1.24%	5.23%	-	-
Horiz. %	91.50%	89.54%	90.85%	90.20%	106.54%	105.23%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 164,700
RPS	333.68	327.14	338.02	335.43	327.14	331.40	319.36	2.97%
YoY %	2.00%	-3.22%	0.77%	2.53%	-1.29%	3.77%	-	-
Horiz. %	104.48%	102.44%	105.84%	105.03%	102.44%	103.77%	100.00%	-
EPS	7.10	7.47	13.19	13.43	13.33	13.58	15.36	-40.24%
YoY %	-4.95%	-43.37%	-1.79%	0.75%	-1.84%	-11.59%	-	-
Horiz. %	46.22%	48.63%	85.87%	87.43%	86.78%	88.41%	100.00%	-
DPS	3.93	3.76	3.66	4.33	4.16	4.16	4.17	-3.87%
YoY %	4.52%	2.73%	-15.47%	4.09%	0.00%	-0.24%	-	-
Horiz. %	94.24%	90.17%	87.77%	103.84%	99.76%	99.76%	100.00%	-
NAPS	1.3988	1.2792	1.388	1.3755	1.3575	1.3399	1.2724	6.52%
YoY %	9.35%	-7.84%	0.91%	1.33%	1.31%	5.30%	-	-
Horiz. %	109.93%	100.53%	109.09%	108.10%	106.69%	105.30%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	1.12	1.17	1.15	1.15	1.74	1.50	1.20	-
P/RPS	0.34	0.33	0.34	0.34	0.44	0.38	0.31	6.35%
YoY %	3.03%	-2.94%	0.00%	-22.73%	15.79%	22.58%	-	-
Horiz. %	109.68%	106.45%	109.68%	109.68%	141.94%	122.58%	100.00%	-
P/EPS	15.76	14.63	8.70	8.53	10.87	9.20	6.50	80.57%
YoY %	7.72%	68.16%	1.99%	-21.53%	18.15%	41.54%	-	-
Horiz. %	242.46%	225.08%	133.85%	131.23%	167.23%	141.54%	100.00%	-
EY	6.35	6.83	11.49	11.72	9.20	10.88	15.39	-44.60%
YoY %	-7.03%	-40.56%	-1.96%	27.39%	-15.44%	-29.30%	-	-
Horiz. %	41.26%	44.38%	74.66%	76.15%	59.78%	70.70%	100.00%	-
DY	3.51	3.44	3.19	3.77	2.87	3.33	4.17	-10.86%
YoY %	2.03%	7.84%	-15.38%	31.36%	-13.81%	-20.14%	-	-
Horiz. %	84.17%	82.49%	76.50%	90.41%	68.82%	79.86%	100.00%	-
P/NAPS	0.80	0.85	0.83	0.83	1.07	0.93	0.78	1.70%
YoY %	-5.88%	2.41%	0.00%	-22.43%	15.05%	19.23%	-	-
Horiz. %	102.56%	108.97%	106.41%	106.41%	137.18%	119.23%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	26/05/16	25/02/16	25/11/15	24/08/15	28/05/15	25/02/15	-
Price	1.12	1.13	1.18	1.23	1.60	1.56	1.23	-
P/RPS	0.34	0.32	0.35	0.37	0.41	0.39	0.32	4.12%
YoY %	6.25%	-8.57%	-5.41%	-9.76%	5.13%	21.88%	-	-
Horiz. %	106.25%	100.00%	109.38%	115.62%	128.12%	121.88%	100.00%	-
P/EPS	15.76	14.13	8.93	9.13	10.00	9.56	6.66	77.67%
YoY %	11.54%	58.23%	-2.19%	-8.70%	4.60%	43.54%	-	-
Horiz. %	236.64%	212.16%	134.08%	137.09%	150.15%	143.54%	100.00%	-
EY	6.35	7.08	11.20	10.96	10.00	10.46	15.01	-43.67%
YoY %	-10.31%	-36.79%	2.19%	9.60%	-4.40%	-30.31%	-	-
Horiz. %	42.31%	47.17%	74.62%	73.02%	66.62%	69.69%	100.00%	-
DY	3.51	3.57	3.11	3.53	3.13	3.21	4.07	-9.40%
YoY %	-1.68%	14.79%	-11.90%	12.78%	-2.49%	-21.13%	-	-
Horiz. %	86.24%	87.71%	76.41%	86.73%	76.90%	78.87%	100.00%	-
P/NAPS	0.80	0.82	0.85	0.89	0.98	0.97	0.80	0.00%
YoY %	-2.44%	-3.53%	-4.49%	-9.18%	1.03%	21.25%	-	-
Horiz. %	100.00%	102.50%	106.25%	111.25%	122.50%	121.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos