[DOMINAN] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -8.92%
YoY- -16.15%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 441,846 424,138 416,228 410,200 402,055 387,961 371,872 12.16%
PBT 18,956 18,494 18,635 18,989 20,932 22,789 23,841 -14.16%
Tax -4,692 -4,645 -4,600 -4,836 -5,393 -5,672 -5,990 -15.01%
NP 14,264 13,849 14,035 14,153 15,539 17,117 17,851 -13.87%
-
NP to SH 14,339 13,853 14,035 14,153 15,539 17,117 17,719 -13.14%
-
Tax Rate 24.75% 25.12% 24.68% 25.47% 25.76% 24.89% 25.12% -
Total Cost 427,582 410,289 402,193 396,047 386,516 370,844 354,021 13.39%
-
Net Worth 168,065 162,780 159,223 156,043 157,468 153,439 146,535 9.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,372 5,340 5,306 5,242 6,413 6,344 6,281 -9.88%
Div Payout % 37.47% 38.55% 37.81% 37.04% 41.28% 37.06% 35.45% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 168,065 162,780 159,223 156,043 157,468 153,439 146,535 9.56%
NOSH 135,536 134,528 133,801 133,370 132,326 131,144 127,422 4.19%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.23% 3.27% 3.37% 3.45% 3.86% 4.41% 4.80% -
ROE 8.53% 8.51% 8.81% 9.07% 9.87% 11.16% 12.09% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 326.00 315.28 311.08 307.56 303.84 295.83 291.84 7.65%
EPS 10.58 10.30 10.49 10.61 11.74 13.05 13.91 -16.66%
DPS 4.00 4.00 4.00 3.93 4.85 4.84 5.00 -13.81%
NAPS 1.24 1.21 1.19 1.17 1.19 1.17 1.15 5.14%
Adjusted Per Share Value based on latest NOSH - 133,370
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 267.40 256.68 251.89 248.24 243.32 234.79 225.05 12.16%
EPS 8.68 8.38 8.49 8.57 9.40 10.36 10.72 -13.11%
DPS 3.25 3.23 3.21 3.17 3.88 3.84 3.80 -9.88%
NAPS 1.0171 0.9851 0.9636 0.9443 0.953 0.9286 0.8868 9.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.835 0.90 0.855 0.90 0.79 0.76 0.69 -
P/RPS 0.26 0.29 0.27 0.29 0.26 0.26 0.24 5.47%
P/EPS 7.89 8.74 8.15 8.48 6.73 5.82 4.96 36.23%
EY 12.67 11.44 12.27 11.79 14.86 17.17 20.15 -26.58%
DY 4.79 4.44 4.68 4.37 6.14 6.37 7.25 -24.12%
P/NAPS 0.67 0.74 0.72 0.77 0.66 0.65 0.60 7.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.955 0.82 0.96 0.86 0.88 0.77 0.74 -
P/RPS 0.29 0.26 0.31 0.28 0.29 0.26 0.25 10.39%
P/EPS 9.03 7.96 9.15 8.10 7.49 5.90 5.32 42.24%
EY 11.08 12.56 10.93 12.34 13.34 16.95 18.79 -29.65%
DY 4.19 4.88 4.17 4.57 5.51 6.28 6.76 -27.28%
P/NAPS 0.77 0.68 0.81 0.74 0.74 0.66 0.64 13.10%

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