[DOMINAN] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -2.19%
YoY- 21.12%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 640,329 569,444 553,220 538,629 471,984 418,037 366,933 9.71%
PBT 28,529 27,464 21,670 22,316 18,417 17,700 24,169 2.80%
Tax -6,666 -6,469 -5,434 -5,534 -4,457 -4,196 -5,734 2.53%
NP 21,862 20,994 16,236 16,781 13,960 13,504 18,434 2.88%
-
NP to SH 21,009 20,484 16,305 17,149 14,158 13,504 18,434 2.20%
-
Tax Rate 23.37% 23.55% 25.08% 24.80% 24.20% 23.71% 23.72% -
Total Cost 618,466 548,449 536,984 521,848 458,024 404,533 348,498 10.02%
-
Net Worth 251,000 239,273 229,396 210,244 166,386 154,696 146,392 9.39%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 12,109 8,800 6,601 7,328 5,410 7,051 10,009 3.22%
Div Payout % 57.64% 42.96% 40.49% 42.74% 38.22% 52.22% 54.30% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 251,000 239,273 229,396 210,244 166,386 154,696 146,392 9.39%
NOSH 165,240 165,016 165,033 137,414 135,273 132,219 125,122 4.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.41% 3.69% 2.93% 3.12% 2.96% 3.23% 5.02% -
ROE 8.37% 8.56% 7.11% 8.16% 8.51% 8.73% 12.59% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 387.77 345.08 335.22 391.97 348.91 316.17 293.26 4.76%
EPS 12.72 12.41 9.88 12.48 10.47 10.21 14.73 -2.41%
DPS 7.33 5.33 4.00 5.33 4.00 5.33 8.00 -1.44%
NAPS 1.52 1.45 1.39 1.53 1.23 1.17 1.17 4.45%
Adjusted Per Share Value based on latest NOSH - 137,416
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 387.51 344.62 334.80 325.97 285.64 252.99 222.06 9.71%
EPS 12.71 12.40 9.87 10.38 8.57 8.17 11.16 2.18%
DPS 7.33 5.33 4.00 4.44 3.27 4.27 6.06 3.21%
NAPS 1.519 1.448 1.3883 1.2724 1.0069 0.9362 0.8859 9.39%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.30 1.23 1.15 1.20 1.00 0.90 0.54 -
P/RPS 0.34 0.36 0.34 0.31 0.29 0.28 0.18 11.17%
P/EPS 10.22 9.91 11.64 9.62 9.55 8.81 3.67 18.59%
EY 9.79 10.09 8.59 10.40 10.47 11.35 27.28 -15.68%
DY 5.64 4.34 3.48 4.44 4.00 5.93 14.81 -14.85%
P/NAPS 0.86 0.85 0.83 0.78 0.81 0.77 0.46 10.98%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 -
Price 1.28 1.19 1.18 1.23 1.30 0.86 0.63 -
P/RPS 0.33 0.34 0.35 0.31 0.37 0.27 0.21 7.81%
P/EPS 10.06 9.59 11.94 9.86 12.42 8.42 4.28 15.29%
EY 9.94 10.43 8.37 10.15 8.05 11.88 23.39 -13.28%
DY 5.73 4.48 3.39 4.34 3.08 6.20 12.70 -12.41%
P/NAPS 0.84 0.82 0.85 0.80 1.06 0.74 0.54 7.63%

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