[DOMINAN] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 3.94%
YoY- -21.37%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 540,573 547,605 477,727 416,229 371,872 336,649 309,771 9.71%
PBT 17,669 29,431 28,452 18,636 23,841 17,046 19,076 -1.26%
Tax -5,357 -7,215 -5,514 -4,600 -5,990 -4,094 -4,789 1.88%
NP 12,312 22,216 22,938 14,036 17,851 12,952 14,287 -2.44%
-
NP to SH 12,337 22,433 23,134 14,036 17,851 12,680 14,043 -2.13%
-
Tax Rate 30.32% 24.51% 19.38% 24.68% 25.12% 24.02% 25.10% -
Total Cost 528,261 525,389 454,789 402,193 354,021 323,697 295,484 10.15%
-
Net Worth 225,958 221,305 218,322 157,871 144,893 134,127 127,781 9.95%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,597 6,872 5,424 6,633 8,819 4,967 4,962 4.85%
Div Payout % 53.48% 30.64% 23.45% 47.26% 49.41% 39.18% 35.34% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 225,958 221,305 218,322 157,871 144,893 134,127 127,781 9.95%
NOSH 164,933 137,457 135,603 132,665 125,994 124,191 124,059 4.85%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.28% 4.06% 4.80% 3.37% 4.80% 3.85% 4.61% -
ROE 5.46% 10.14% 10.60% 8.89% 12.32% 9.45% 10.99% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 327.75 398.38 352.30 313.74 295.15 271.07 249.70 4.63%
EPS 7.48 16.32 17.06 10.58 14.03 10.21 11.32 -6.66%
DPS 4.00 5.00 4.00 5.00 7.00 4.00 4.00 0.00%
NAPS 1.37 1.61 1.61 1.19 1.15 1.08 1.03 4.86%
Adjusted Per Share Value based on latest NOSH - 133,801
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 327.14 331.40 289.11 251.89 225.05 203.73 187.47 9.71%
EPS 7.47 13.58 14.00 8.49 10.80 7.67 8.50 -2.12%
DPS 3.99 4.16 3.28 4.01 5.34 3.01 3.00 4.86%
NAPS 1.3675 1.3393 1.3212 0.9554 0.8769 0.8117 0.7733 9.95%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.17 1.50 1.26 0.855 0.69 0.62 0.64 -
P/RPS 0.36 0.38 0.36 0.27 0.23 0.23 0.26 5.56%
P/EPS 15.64 9.19 7.39 8.08 4.87 6.07 5.65 18.47%
EY 6.39 10.88 13.54 12.37 20.53 16.47 17.69 -15.59%
DY 3.42 3.33 3.17 5.85 10.14 6.45 6.25 -9.55%
P/NAPS 0.85 0.93 0.78 0.72 0.60 0.57 0.62 5.39%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 30/05/14 28/05/13 29/05/12 26/05/11 27/05/10 -
Price 1.13 1.56 1.22 0.96 0.74 0.58 0.59 -
P/RPS 0.34 0.39 0.35 0.31 0.25 0.21 0.24 5.97%
P/EPS 15.11 9.56 7.15 9.07 5.22 5.68 5.21 19.39%
EY 6.62 10.46 13.98 11.02 19.15 17.60 19.19 -16.24%
DY 3.54 3.21 3.28 5.21 9.46 6.90 6.78 -10.25%
P/NAPS 0.82 0.97 0.76 0.81 0.64 0.54 0.57 6.24%

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