[DOMINAN] YoY Annualized Quarter 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- 3.03%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 569,444 553,220 538,629 471,984 418,037 366,933 339,004 9.02%
PBT 27,464 21,670 22,316 18,417 17,700 24,169 16,617 8.72%
Tax -6,469 -5,434 -5,534 -4,457 -4,196 -5,734 -4,064 8.04%
NP 20,994 16,236 16,781 13,960 13,504 18,434 12,553 8.94%
-
NP to SH 20,484 16,305 17,149 14,158 13,504 18,434 12,409 8.70%
-
Tax Rate 23.55% 25.08% 24.80% 24.20% 23.71% 23.72% 24.46% -
Total Cost 548,449 536,984 521,848 458,024 404,533 348,498 326,450 9.02%
-
Net Worth 239,273 229,396 210,244 166,386 154,696 146,392 127,402 11.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,800 6,601 7,328 5,410 7,051 10,009 4,970 9.98%
Div Payout % 42.96% 40.49% 42.74% 38.22% 52.22% 54.30% 40.05% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 239,273 229,396 210,244 166,386 154,696 146,392 127,402 11.06%
NOSH 165,016 165,033 137,414 135,273 132,219 125,122 124,259 4.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.69% 2.93% 3.12% 2.96% 3.23% 5.02% 3.70% -
ROE 8.56% 7.11% 8.16% 8.51% 8.73% 12.59% 9.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 345.08 335.22 391.97 348.91 316.17 293.26 272.82 3.99%
EPS 12.41 9.88 12.48 10.47 10.21 14.73 9.99 3.67%
DPS 5.33 4.00 5.33 4.00 5.33 8.00 4.00 4.89%
NAPS 1.45 1.39 1.53 1.23 1.17 1.17 1.0253 5.94%
Adjusted Per Share Value based on latest NOSH - 135,797
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 344.62 334.80 325.97 285.64 252.99 222.06 205.16 9.02%
EPS 12.40 9.87 10.38 8.57 8.17 11.16 7.51 8.70%
DPS 5.33 4.00 4.44 3.27 4.27 6.06 3.01 9.98%
NAPS 1.448 1.3883 1.2724 1.0069 0.9362 0.8859 0.771 11.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.23 1.15 1.20 1.00 0.90 0.54 0.58 -
P/RPS 0.36 0.34 0.31 0.29 0.28 0.18 0.21 9.39%
P/EPS 9.91 11.64 9.62 9.55 8.81 3.67 5.81 9.29%
EY 10.09 8.59 10.40 10.47 11.35 27.28 17.22 -8.51%
DY 4.34 3.48 4.44 4.00 5.93 14.81 6.90 -7.42%
P/NAPS 0.85 0.83 0.78 0.81 0.77 0.46 0.57 6.88%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 25/02/11 -
Price 1.19 1.18 1.23 1.30 0.86 0.63 0.60 -
P/RPS 0.34 0.35 0.31 0.37 0.27 0.21 0.22 7.51%
P/EPS 9.59 11.94 9.86 12.42 8.42 4.28 6.01 8.09%
EY 10.43 8.37 10.15 8.05 11.88 23.39 16.64 -7.48%
DY 4.48 3.39 4.34 3.08 6.20 12.70 6.67 -6.41%
P/NAPS 0.82 0.85 0.80 1.06 0.74 0.54 0.59 5.63%

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