[DOMINAN] YoY Cumulative Quarter Result on 30-Jun-2019 [#1]

Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -86.82%
YoY- -49.01%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 191,179 140,153 75,166 163,440 172,988 149,705 137,828 5.60%
PBT 4,700 9,064 -1,597 4,612 8,677 6,760 5,631 -2.96%
Tax -1,247 -2,148 -391 -1,167 -1,921 -1,628 -1,388 -1.76%
NP 3,453 6,916 -1,988 3,445 6,756 5,132 4,243 -3.37%
-
NP to SH 3,453 6,916 -1,988 3,445 6,756 5,017 4,078 -2.73%
-
Tax Rate 26.53% 23.70% - 25.30% 22.14% 24.08% 24.65% -
Total Cost 187,726 133,237 77,154 159,995 166,232 144,573 133,585 5.83%
-
Net Worth 347,004 315,608 299,084 279,255 266,036 249,199 231,141 7.00%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 1,652 1,652 - 2,478 2,478 3,300 1,651 0.01%
Div Payout % 47.85% 23.89% - 71.95% 36.69% 65.79% 40.49% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 347,004 315,608 299,084 279,255 266,036 249,199 231,141 7.00%
NOSH 165,240 165,240 165,240 165,240 165,240 165,032 165,101 0.01%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 1.81% 4.93% -2.64% 2.11% 3.91% 3.43% 3.08% -
ROE 1.00% 2.19% -0.66% 1.23% 2.54% 2.01% 1.76% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 115.70 84.82 45.49 98.91 104.69 90.71 83.48 5.58%
EPS 2.09 4.19 -1.20 2.08 4.09 3.04 2.47 -2.74%
DPS 1.00 1.00 0.00 1.50 1.50 2.00 1.00 0.00%
NAPS 2.10 1.91 1.81 1.69 1.61 1.51 1.40 6.98%
Adjusted Per Share Value based on latest NOSH - 165,240
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 115.70 84.82 45.49 98.91 104.69 90.60 83.41 5.60%
EPS 2.09 4.19 -1.20 2.08 4.09 3.04 2.47 -2.74%
DPS 1.00 1.00 0.00 1.50 1.50 2.00 1.00 0.00%
NAPS 2.10 1.91 1.81 1.69 1.61 1.5081 1.3988 7.00%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.92 0.82 0.71 1.23 1.27 1.28 1.12 -
P/RPS 0.80 0.97 1.56 1.24 1.21 1.41 1.34 -8.23%
P/EPS 44.03 19.59 -59.01 59.00 31.06 42.11 45.34 -0.48%
EY 2.27 5.10 -1.69 1.69 3.22 2.38 2.21 0.44%
DY 1.09 1.22 0.00 1.22 1.18 1.56 0.89 3.43%
P/NAPS 0.44 0.43 0.39 0.73 0.79 0.85 0.80 -9.47%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 23/08/21 24/08/20 26/08/19 27/08/18 28/08/17 22/08/16 -
Price 0.93 0.815 0.755 1.26 1.31 1.27 1.12 -
P/RPS 0.80 0.96 1.66 1.27 1.25 1.40 1.34 -8.23%
P/EPS 44.50 19.47 -62.75 60.44 32.04 41.78 45.34 -0.31%
EY 2.25 5.14 -1.59 1.65 3.12 2.39 2.21 0.29%
DY 1.08 1.23 0.00 1.19 1.15 1.57 0.89 3.27%
P/NAPS 0.44 0.43 0.42 0.75 0.81 0.84 0.80 -9.47%

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