[DOMINAN] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -4.46%
YoY- -4.92%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 741,437 640,329 569,444 553,220 538,629 471,984 418,037 10.01%
PBT 37,616 28,529 27,464 21,670 22,316 18,417 17,700 13.38%
Tax -8,630 -6,666 -6,469 -5,434 -5,534 -4,457 -4,196 12.76%
NP 28,985 21,862 20,994 16,236 16,781 13,960 13,504 13.56%
-
NP to SH 28,985 21,009 20,484 16,305 17,149 14,158 13,504 13.56%
-
Tax Rate 22.94% 23.37% 23.55% 25.08% 24.80% 24.20% 23.71% -
Total Cost 712,452 618,466 548,449 536,984 521,848 458,024 404,533 9.88%
-
Net Worth 272,646 251,000 239,273 229,396 210,244 166,386 154,696 9.90%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 12,117 12,109 8,800 6,601 7,328 5,410 7,051 9.43%
Div Payout % 41.81% 57.64% 42.96% 40.49% 42.74% 38.22% 52.22% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 272,646 251,000 239,273 229,396 210,244 166,386 154,696 9.90%
NOSH 165,240 165,240 165,016 165,033 137,414 135,273 132,219 3.78%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.91% 3.41% 3.69% 2.93% 3.12% 2.96% 3.23% -
ROE 10.63% 8.37% 8.56% 7.11% 8.16% 8.51% 8.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 448.70 387.77 345.08 335.22 391.97 348.91 316.17 6.00%
EPS 17.55 12.72 12.41 9.88 12.48 10.47 10.21 9.44%
DPS 7.33 7.33 5.33 4.00 5.33 4.00 5.33 5.45%
NAPS 1.65 1.52 1.45 1.39 1.53 1.23 1.17 5.89%
Adjusted Per Share Value based on latest NOSH - 164,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 448.70 387.51 344.62 334.80 325.97 285.64 252.99 10.01%
EPS 17.54 12.71 12.40 9.87 10.38 8.57 8.17 13.57%
DPS 7.33 7.33 5.33 4.00 4.44 3.27 4.27 9.41%
NAPS 1.65 1.519 1.448 1.3883 1.2724 1.0069 0.9362 9.90%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.28 1.30 1.23 1.15 1.20 1.00 0.90 -
P/RPS 0.29 0.34 0.36 0.34 0.31 0.29 0.28 0.58%
P/EPS 7.30 10.22 9.91 11.64 9.62 9.55 8.81 -3.08%
EY 13.70 9.79 10.09 8.59 10.40 10.47 11.35 3.18%
DY 5.73 5.64 4.34 3.48 4.44 4.00 5.93 -0.56%
P/NAPS 0.78 0.86 0.85 0.83 0.78 0.81 0.77 0.21%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 -
Price 1.26 1.28 1.19 1.18 1.23 1.30 0.86 -
P/RPS 0.28 0.33 0.34 0.35 0.31 0.37 0.27 0.60%
P/EPS 7.18 10.06 9.59 11.94 9.86 12.42 8.42 -2.61%
EY 13.92 9.94 10.43 8.37 10.15 8.05 11.88 2.67%
DY 5.82 5.73 4.48 3.39 4.34 3.08 6.20 -1.04%
P/NAPS 0.76 0.84 0.82 0.85 0.80 1.06 0.74 0.44%

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