[DOMINAN] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 1.3%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 512,009 501,975 477,727 456,688 441,846 424,138 416,228 14.79%
PBT 30,747 30,013 28,452 19,173 18,956 18,494 18,635 39.58%
Tax -5,887 -5,693 -5,514 -4,796 -4,692 -4,645 -4,600 17.85%
NP 24,860 24,320 22,938 14,377 14,264 13,849 14,035 46.34%
-
NP to SH 25,030 24,513 23,134 14,526 14,339 13,853 14,035 47.00%
-
Tax Rate 19.15% 18.97% 19.38% 25.01% 24.75% 25.12% 24.68% -
Total Cost 487,149 477,655 454,789 442,311 427,582 410,289 402,193 13.61%
-
Net Worth 210,589 207,248 224,128 167,030 168,065 162,780 159,223 20.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,498 5,477 5,450 5,396 5,372 5,340 5,306 2.39%
Div Payout % 21.97% 22.35% 23.56% 37.15% 37.47% 38.55% 37.81% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 210,589 207,248 224,128 167,030 168,065 162,780 159,223 20.47%
NOSH 137,640 137,250 139,210 135,797 135,536 134,528 133,801 1.90%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.86% 4.84% 4.80% 3.15% 3.23% 3.27% 3.37% -
ROE 11.89% 11.83% 10.32% 8.70% 8.53% 8.51% 8.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 371.99 365.74 343.17 336.30 326.00 315.28 311.08 12.64%
EPS 18.19 17.86 16.62 10.70 10.58 10.30 10.49 44.28%
DPS 4.00 4.00 3.92 4.00 4.00 4.00 4.00 0.00%
NAPS 1.53 1.51 1.61 1.23 1.24 1.21 1.19 18.22%
Adjusted Per Share Value based on latest NOSH - 135,797
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 309.86 303.79 289.11 276.38 267.40 256.68 251.89 14.79%
EPS 15.15 14.83 14.00 8.79 8.68 8.38 8.49 47.06%
DPS 3.33 3.32 3.30 3.27 3.25 3.23 3.21 2.47%
NAPS 1.2744 1.2542 1.3564 1.0108 1.0171 0.9851 0.9636 20.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.29 1.18 1.26 1.00 0.835 0.90 0.855 -
P/RPS 0.35 0.32 0.37 0.30 0.26 0.29 0.27 18.86%
P/EPS 7.09 6.61 7.58 9.35 7.89 8.74 8.15 -8.86%
EY 14.10 15.14 13.19 10.70 12.67 11.44 12.27 9.70%
DY 3.10 3.39 3.11 4.00 4.79 4.44 4.68 -23.99%
P/NAPS 0.84 0.78 0.78 0.81 0.67 0.74 0.72 10.81%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 -
Price 1.24 1.26 1.22 1.30 0.955 0.82 0.96 -
P/RPS 0.33 0.34 0.36 0.39 0.29 0.26 0.31 4.25%
P/EPS 6.82 7.05 7.34 12.15 9.03 7.96 9.15 -17.77%
EY 14.67 14.17 13.62 8.23 11.08 12.56 10.93 21.65%
DY 3.23 3.17 3.21 3.08 4.19 4.88 4.17 -15.64%
P/NAPS 0.81 0.83 0.76 1.06 0.77 0.68 0.81 0.00%

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
Post a Comment