[DOMINAN] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 53.21%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 614,206 666,035 601,048 588,413 584,266 587,255 675,529 -6.14%
PBT 28,394 31,421 20,760 21,204 15,172 14,031 20,240 25.29%
Tax -6,697 -7,528 -5,771 -8,241 -6,711 -6,373 -7,149 -4.25%
NP 21,697 23,893 14,989 12,963 8,461 7,658 13,091 40.00%
-
NP to SH 21,697 23,893 14,989 12,963 8,461 7,658 13,091 40.00%
-
Tax Rate 23.59% 23.96% 27.80% 38.87% 44.23% 45.42% 35.32% -
Total Cost 592,509 642,142 586,059 575,450 575,805 579,597 662,438 -7.16%
-
Net Worth 315,608 315,608 310,651 307,346 302,389 299,084 299,084 3.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,609 6,609 4,957 4,131 4,131 4,131 6,609 0.00%
Div Payout % 30.46% 27.66% 33.07% 31.87% 48.82% 53.94% 50.49% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 315,608 315,608 310,651 307,346 302,389 299,084 299,084 3.64%
NOSH 165,240 165,240 165,240 165,240 165,240 165,240 165,240 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.53% 3.59% 2.49% 2.20% 1.45% 1.30% 1.94% -
ROE 6.87% 7.57% 4.83% 4.22% 2.80% 2.56% 4.38% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 371.70 403.07 363.74 356.10 353.59 355.40 408.82 -6.14%
EPS 13.13 14.46 9.07 7.84 5.12 4.63 7.92 40.03%
DPS 4.00 4.00 3.00 2.50 2.50 2.50 4.00 0.00%
NAPS 1.91 1.91 1.88 1.86 1.83 1.81 1.81 3.64%
Adjusted Per Share Value based on latest NOSH - 165,240
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 371.70 403.07 363.74 356.10 353.59 355.39 408.82 -6.14%
EPS 13.13 14.46 9.07 7.84 5.12 4.63 7.92 40.03%
DPS 4.00 4.00 3.00 2.50 2.50 2.50 4.00 0.00%
NAPS 1.91 1.91 1.88 1.86 1.83 1.81 1.81 3.64%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.86 0.82 0.90 0.80 0.70 0.71 1.02 -
P/RPS 0.23 0.20 0.25 0.22 0.20 0.20 0.25 -5.40%
P/EPS 6.55 5.67 9.92 10.20 13.67 15.32 12.87 -36.22%
EY 15.27 17.63 10.08 9.81 7.31 6.53 7.77 56.83%
DY 4.65 4.88 3.33 3.13 3.57 3.52 3.92 12.04%
P/NAPS 0.45 0.43 0.48 0.43 0.38 0.39 0.56 -13.55%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 23/08/21 27/05/21 26/02/21 25/11/20 24/08/20 25/06/20 -
Price 1.09 0.815 0.88 0.74 0.79 0.755 0.72 -
P/RPS 0.29 0.20 0.24 0.21 0.22 0.21 0.18 37.39%
P/EPS 8.30 5.64 9.70 9.43 15.43 16.29 9.09 -5.87%
EY 12.05 17.74 10.31 10.60 6.48 6.14 11.00 6.26%
DY 3.67 4.91 3.41 3.38 3.16 3.31 5.56 -24.17%
P/NAPS 0.57 0.43 0.47 0.40 0.43 0.42 0.40 26.60%

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