[DOMINAN] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 69.39%
YoY- 102.44%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 878,688 777,380 626,928 576,764 692,920 741,437 640,329 5.41%
PBT 17,549 10,762 42,145 21,040 19,754 37,616 28,529 -7.77%
Tax -3,517 -2,958 -11,781 -6,041 -4,586 -8,630 -6,666 -10.10%
NP 14,032 7,804 30,364 14,998 15,168 28,985 21,862 -7.12%
-
NP to SH 14,032 7,804 30,364 14,998 15,168 28,985 21,009 -6.50%
-
Tax Rate 20.04% 27.49% 27.95% 28.71% 23.22% 22.94% 23.37% -
Total Cost 864,656 769,576 596,564 561,765 677,752 712,452 618,466 5.74%
-
Net Worth 358,571 345,352 327,175 307,346 279,255 272,646 251,000 6.12%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 6,609 4,406 6,609 4,406 7,711 12,117 12,109 -9.59%
Div Payout % 47.10% 56.46% 21.77% 29.38% 50.84% 41.81% 57.64% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 358,571 345,352 327,175 307,346 279,255 272,646 251,000 6.12%
NOSH 165,240 165,240 165,240 165,240 165,240 165,240 165,240 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.60% 1.00% 4.84% 2.60% 2.19% 3.91% 3.41% -
ROE 3.91% 2.26% 9.28% 4.88% 5.43% 10.63% 8.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 531.76 470.45 379.40 349.05 419.34 448.70 387.77 5.40%
EPS 8.49 4.72 18.37 9.08 9.17 17.55 12.72 -6.51%
DPS 4.00 2.67 4.00 2.67 4.67 7.33 7.33 -9.59%
NAPS 2.17 2.09 1.98 1.86 1.69 1.65 1.52 6.11%
Adjusted Per Share Value based on latest NOSH - 165,240
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 531.76 470.45 379.40 349.05 419.34 448.70 387.51 5.41%
EPS 8.49 4.72 18.37 9.08 9.18 17.54 12.71 -6.50%
DPS 4.00 2.67 4.00 2.67 4.67 7.33 7.33 -9.59%
NAPS 2.17 2.09 1.98 1.86 1.69 1.65 1.519 6.12%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.75 0.875 1.17 0.80 1.25 1.28 1.30 -
P/RPS 0.14 0.19 0.31 0.23 0.30 0.29 0.34 -13.74%
P/EPS 8.83 18.53 6.37 8.81 13.62 7.30 10.22 -2.40%
EY 11.32 5.40 15.71 11.35 7.34 13.70 9.79 2.44%
DY 5.33 3.05 3.42 3.33 3.73 5.73 5.64 -0.93%
P/NAPS 0.35 0.42 0.59 0.43 0.74 0.78 0.86 -13.90%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 -
Price 0.765 0.835 1.14 0.74 1.24 1.26 1.28 -
P/RPS 0.14 0.18 0.30 0.21 0.30 0.28 0.33 -13.31%
P/EPS 9.01 17.68 6.20 8.15 13.51 7.18 10.06 -1.81%
EY 11.10 5.66 16.12 12.27 7.40 13.92 9.94 1.85%
DY 5.23 3.19 3.51 3.60 3.76 5.82 5.73 -1.50%
P/NAPS 0.35 0.40 0.58 0.40 0.73 0.76 0.84 -13.57%

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