[DOMINAN] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 15.26%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 576,764 692,920 741,437 640,329 569,444 553,220 538,629 1.14%
PBT 21,040 19,754 37,616 28,529 27,464 21,670 22,316 -0.97%
Tax -6,041 -4,586 -8,630 -6,666 -6,469 -5,434 -5,534 1.47%
NP 14,998 15,168 28,985 21,862 20,994 16,236 16,781 -1.85%
-
NP to SH 14,998 15,168 28,985 21,009 20,484 16,305 17,149 -2.20%
-
Tax Rate 28.71% 23.22% 22.94% 23.37% 23.55% 25.08% 24.80% -
Total Cost 561,765 677,752 712,452 618,466 548,449 536,984 521,848 1.23%
-
Net Worth 307,346 279,255 272,646 251,000 239,273 229,396 210,244 6.52%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,406 7,711 12,117 12,109 8,800 6,601 7,328 -8.12%
Div Payout % 29.38% 50.84% 41.81% 57.64% 42.96% 40.49% 42.74% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 307,346 279,255 272,646 251,000 239,273 229,396 210,244 6.52%
NOSH 165,240 165,240 165,240 165,240 165,016 165,033 137,414 3.11%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.60% 2.19% 3.91% 3.41% 3.69% 2.93% 3.12% -
ROE 4.88% 5.43% 10.63% 8.37% 8.56% 7.11% 8.16% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 349.05 419.34 448.70 387.77 345.08 335.22 391.97 -1.91%
EPS 9.08 9.17 17.55 12.72 12.41 9.88 12.48 -5.15%
DPS 2.67 4.67 7.33 7.33 5.33 4.00 5.33 -10.87%
NAPS 1.86 1.69 1.65 1.52 1.45 1.39 1.53 3.30%
Adjusted Per Share Value based on latest NOSH - 165,240
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 349.05 419.34 448.70 387.51 344.62 334.80 325.97 1.14%
EPS 9.08 9.18 17.54 12.71 12.40 9.87 10.38 -2.20%
DPS 2.67 4.67 7.33 7.33 5.33 4.00 4.44 -8.11%
NAPS 1.86 1.69 1.65 1.519 1.448 1.3883 1.2724 6.52%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.80 1.25 1.28 1.30 1.23 1.15 1.20 -
P/RPS 0.23 0.30 0.29 0.34 0.36 0.34 0.31 -4.84%
P/EPS 8.81 13.62 7.30 10.22 9.91 11.64 9.62 -1.45%
EY 11.35 7.34 13.70 9.79 10.09 8.59 10.40 1.46%
DY 3.33 3.73 5.73 5.64 4.34 3.48 4.44 -4.67%
P/NAPS 0.43 0.74 0.78 0.86 0.85 0.83 0.78 -9.44%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 25/02/20 27/02/19 26/02/18 24/02/17 25/02/16 25/02/15 -
Price 0.74 1.24 1.26 1.28 1.19 1.18 1.23 -
P/RPS 0.21 0.30 0.28 0.33 0.34 0.35 0.31 -6.27%
P/EPS 8.15 13.51 7.18 10.06 9.59 11.94 9.86 -3.12%
EY 12.27 7.40 13.92 9.94 10.43 8.37 10.15 3.20%
DY 3.60 3.76 5.82 5.73 4.48 3.39 4.34 -3.06%
P/NAPS 0.40 0.73 0.76 0.84 0.82 0.85 0.80 -10.90%

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