[DOMINAN] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 5.81%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 551,312 508,124 536,272 439,280 407,640 343,284 340,428 8.35%
PBT 22,524 24,216 26,028 19,784 20,348 24,556 22,512 0.00%
Tax -5,552 -5,472 -5,664 -4,948 -4,768 -6,040 -5,372 0.55%
NP 16,972 18,744 20,364 14,836 15,580 18,516 17,140 -0.16%
-
NP to SH 16,312 18,716 20,368 14,852 15,580 17,988 16,992 -0.67%
-
Tax Rate 24.65% 22.60% 21.76% 25.01% 23.43% 24.60% 23.86% -
Total Cost 534,340 489,380 515,908 424,444 392,060 324,768 323,288 8.72%
-
Net Worth 231,141 224,316 207,248 162,780 153,439 141,155 126,446 10.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,604 5,504 5,490 5,381 10,491 4,996 4,968 4.85%
Div Payout % 40.49% 29.41% 26.95% 36.23% 67.34% 27.78% 29.24% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 231,141 224,316 207,248 162,780 153,439 141,155 126,446 10.56%
NOSH 165,101 137,617 137,250 134,528 131,144 124,916 124,210 4.85%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.08% 3.69% 3.80% 3.38% 3.82% 5.39% 5.03% -
ROE 7.06% 8.34% 9.83% 9.12% 10.15% 12.74% 13.44% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 333.92 369.23 390.72 326.53 310.83 274.81 274.07 3.34%
EPS 9.88 13.60 14.84 11.04 11.88 14.40 13.68 -5.27%
DPS 4.00 4.00 4.00 4.00 8.00 4.00 4.00 0.00%
NAPS 1.40 1.63 1.51 1.21 1.17 1.13 1.018 5.44%
Adjusted Per Share Value based on latest NOSH - 134,528
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 333.64 307.51 324.54 265.84 246.70 207.75 206.02 8.35%
EPS 9.87 11.33 12.33 8.99 9.43 10.89 10.28 -0.67%
DPS 4.00 3.33 3.32 3.26 6.35 3.02 3.01 4.84%
NAPS 1.3988 1.3575 1.2542 0.9851 0.9286 0.8542 0.7652 10.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.12 1.74 1.18 0.90 0.76 0.57 0.64 -
P/RPS 0.34 0.47 0.30 0.28 0.24 0.21 0.23 6.72%
P/EPS 11.34 12.79 7.95 8.15 6.40 3.96 4.68 15.87%
EY 8.82 7.82 12.58 12.27 15.63 25.26 21.38 -13.70%
DY 3.57 2.30 3.39 4.44 10.53 7.02 6.25 -8.90%
P/NAPS 0.80 1.07 0.78 0.74 0.65 0.50 0.63 4.05%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 28/08/14 29/08/13 28/08/12 26/08/11 27/08/10 -
Price 1.12 1.60 1.26 0.82 0.77 0.49 0.62 -
P/RPS 0.34 0.43 0.32 0.25 0.25 0.18 0.23 6.72%
P/EPS 11.34 11.76 8.49 7.43 6.48 3.40 4.53 16.50%
EY 8.82 8.50 11.78 13.46 15.43 29.39 22.06 -14.15%
DY 3.57 2.50 3.17 4.88 10.39 8.16 6.45 -9.38%
P/NAPS 0.80 0.98 0.83 0.68 0.66 0.43 0.61 4.61%

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