[DOMINAN] YoY Cumulative Quarter Result on 30-Sep-2024 [#2]

Stock

[DOMINAN] DOMINANT ENTERPRISE BHD

Announcement Date

26-Nov-2024

Admission Sponsor

Sponsor

Financial Year

31-Mar-2025

Quarter

30-Sep-2024 [#2]

Profit Trend

QoQ- 106.42%

YoY- 53.74%

Quarter Report

2nd 2025 Quarter Report (Final).pdf

Latest QR

Upcoming QR

DOMINAN's Result

DOMINAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Cumulative Result
Revenue	405,165	424,106	378,721	262,468	249,310	340,573	366,435	1.68%
YoY %	-4.47%	11.98%	44.29%	5.28%	-26.80%	-7.06%	-	-
Horiz. %	110.57%	115.74%	103.35%	71.63%	68.04%	92.94%	100.00%	-
PBT	11,725	7,727	5,762	11,843	4,209	9,277	17,338	-6.30%
YoY %	51.74%	34.10%	-51.35%	181.37%	-54.63%	-46.49%	-	-
Horiz. %	67.63%	44.57%	33.23%	68.31%	24.28%	53.51%	100.00%	-
Tax	-2,791	-1,916	-1,737	-2,880	-1,954	-2,392	-3,842	-5.18%
YoY %	-45.67%	-10.31%	39.69%	-47.39%	18.31%	37.74%	-	-
Horiz. %	72.64%	49.87%	45.21%	74.96%	50.86%	62.26%	100.00%	-
NP	8,934	5,811	4,025	8,963	2,255	6,885	13,496	-6.63%
YoY %	53.74%	44.37%	-55.09%	297.47%	-67.25%	-48.98%	-	-
Horiz. %	66.20%	43.06%	29.82%	66.41%	16.71%	51.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,934	5,811	4,025	8,963	2,255	6,885	13,496	-6.63%
YoY %	53.74%	44.37%	-55.09%	297.47%	-67.25%	-48.98%	-	-
Horiz. %	66.20%	43.06%	29.82%	66.41%	16.71%	51.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	24.80%	30.15%	24.32%	46.42%	25.78%	22.16%	-
YoY %	-4.03%	-17.74%	23.97%	-47.61%	80.06%	16.34%	-	-
Horiz. %	107.40%	111.91%	136.06%	109.75%	209.48%	116.34%	100.00%	-
Total Cost	396,231	418,295	374,696	253,505	247,055	333,688	352,939	1.94%
YoY %	-5.27%	11.64%	47.81%	2.61%	-25.96%	-5.45%	-	-
Horiz. %	112.27%	118.52%	106.16%	71.83%	70.00%	94.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,257	355,266	345,352	315,608	302,389	279,255	270,993	5.09%
YoY %	2.81%	2.87%	9.42%	4.37%	8.28%	3.05%	-	-
Horiz. %	134.78%	131.10%	127.44%	116.46%	111.59%	103.05%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	3,290	3,304	2,478	3,304	1,652	4,131	5,783	-8.96%
YoY %	-0.42%	33.33%	-25.00%	100.00%	-60.01%	-28.57%	-	-
Horiz. %	56.89%	57.13%	42.85%	57.13%	28.57%	71.43%	100.00%	-
Div Payout %	36.83%	56.87%	61.58%	36.87%	73.28%	60.00%	42.85%	-
YoY %	-35.24%	-7.65%	67.02%	-49.69%	22.13%	40.02%	-	-
Horiz. %	85.95%	132.72%	143.71%	86.04%	171.02%	140.02%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	365,257	355,266	345,352	315,608	302,389	279,255	270,993	5.09%
YoY %	2.81%	2.87%	9.42%	4.37%	8.28%	3.05%	-	-
Horiz. %	134.78%	131.10%	127.44%	116.46%	111.59%	103.05%	100.00%	-
NOSH	164,530	165,240	165,240	165,240	165,240	165,240	165,240	-0.07%
YoY %	-0.43%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	99.57%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	2.21%	1.37%	1.06%	3.41%	0.90%	2.02%	3.68%	-
YoY %	61.31%	29.25%	-68.91%	278.89%	-55.45%	-45.11%	-	-
Horiz. %	60.05%	37.23%	28.80%	92.66%	24.46%	54.89%	100.00%	-
ROE	2.45%	1.64%	1.17%	2.84%	0.75%	2.47%	4.98%	-
YoY %	49.39%	40.17%	-58.80%	278.67%	-69.64%	-50.40%	-	-
Horiz. %	49.20%	32.93%	23.49%	57.03%	15.06%	49.60%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	246.26	256.66	229.19	158.84	150.88	206.11	221.76	1.76%
YoY %	-4.05%	11.99%	44.29%	5.28%	-26.80%	-7.06%	-	-
Horiz. %	111.05%	115.74%	103.35%	71.63%	68.04%	92.94%	100.00%	-
EPS	5.43	3.52	2.44	5.42	1.36	4.17	8.17	-6.57%
YoY %	54.26%	44.26%	-54.98%	298.53%	-67.39%	-48.96%	-	-
Horiz. %	66.46%	43.08%	29.87%	66.34%	16.65%	51.04%	100.00%	-
DPS	2.00	2.00	1.50	2.00	1.00	2.50	3.50	-8.89%
YoY %	0.00%	33.33%	-25.00%	100.00%	-60.00%	-28.57%	-	-
Horiz. %	57.14%	57.14%	42.86%	57.14%	28.57%	71.43%	100.00%	-
NAPS	2.22	2.15	2.09	1.91	1.83	1.69	1.64	5.17%
YoY %	3.26%	2.87%	9.42%	4.37%	8.28%	3.05%	-	-
Horiz. %	135.37%	131.10%	127.44%	116.46%	111.59%	103.05%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 163,914
RPS	247.18	258.74	231.05	160.12	152.10	207.77	223.55	1.68%
YoY %	-4.47%	11.98%	44.30%	5.27%	-26.79%	-7.06%	-	-
Horiz. %	110.57%	115.74%	103.35%	71.63%	68.04%	92.94%	100.00%	-
EPS	5.45	3.55	2.46	5.47	1.38	4.20	8.23	-6.63%
YoY %	53.52%	44.31%	-55.03%	296.38%	-67.14%	-48.97%	-	-
Horiz. %	66.22%	43.13%	29.89%	66.46%	16.77%	51.03%	100.00%	-
DPS	2.01	2.02	1.51	2.02	1.01	2.52	3.53	-8.95%
YoY %	-0.50%	33.77%	-25.25%	100.00%	-59.92%	-28.61%	-	-
Horiz. %	56.94%	57.22%	42.78%	57.22%	28.61%	71.39%	100.00%	-
NAPS	2.2283	2.1674	2.1069	1.9254	1.8448	1.7037	1.6533	5.09%
YoY %	2.81%	2.87%	9.43%	4.37%	8.28%	3.05%	-	-
Horiz. %	134.78%	131.10%	127.44%	116.46%	111.58%	103.05%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	0.83	0.76	0.90	0.86	0.70	1.28	1.31	-
P/RPS	0.34	0.30	0.39	0.54	0.46	0.62	0.59	-8.76%
YoY %	13.33%	-23.08%	-27.78%	17.39%	-25.81%	5.08%	-	-
Horiz. %	57.63%	50.85%	66.10%	91.53%	77.97%	105.08%	100.00%	-
P/EPS	15.29	21.61	36.95	15.85	51.29	30.72	16.04	-0.79%
YoY %	-29.25%	-41.52%	133.12%	-69.10%	66.96%	91.52%	-	-
Horiz. %	95.32%	134.73%	230.36%	98.82%	319.76%	191.52%	100.00%	-
EY	6.54	4.63	2.71	6.31	1.95	3.26	6.23	0.81%
YoY %	41.25%	70.85%	-57.05%	223.59%	-40.18%	-47.67%	-	-
Horiz. %	104.98%	74.32%	43.50%	101.28%	31.30%	52.33%	100.00%	-
DY	2.41	2.63	1.67	2.33	1.43	1.95	2.67	-1.69%
YoY %	-8.37%	57.49%	-28.33%	62.94%	-26.67%	-26.97%	-	-
Horiz. %	90.26%	98.50%	62.55%	87.27%	53.56%	73.03%	100.00%	-
P/NAPS	0.37	0.35	0.43	0.45	0.38	0.76	0.80	-12.04%
YoY %	5.71%	-18.60%	-4.44%	18.42%	-50.00%	-5.00%	-	-
Horiz. %	46.25%	43.75%	53.75%	56.25%	47.50%	95.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/24	23/11/23	24/11/22	25/11/21	25/11/20	27/11/19	27/11/18	-
Price	0.82	0.76	0.93	1.09	0.79	1.28	1.30	-
P/RPS	0.33	0.30	0.41	0.69	0.52	0.62	0.59	-9.22%
YoY %	10.00%	-26.83%	-40.58%	32.69%	-16.13%	5.08%	-	-
Horiz. %	55.93%	50.85%	69.49%	116.95%	88.14%	105.08%	100.00%	-
P/EPS	15.10	21.61	38.18	20.10	57.89	30.72	15.92	-0.87%
YoY %	-30.12%	-43.40%	89.95%	-65.28%	88.44%	92.96%	-	-
Horiz. %	94.85%	135.74%	239.82%	126.26%	363.63%	192.96%	100.00%	-
EY	6.62	4.63	2.62	4.98	1.73	3.26	6.28	0.88%
YoY %	42.98%	76.72%	-47.39%	187.86%	-46.93%	-48.09%	-	-
Horiz. %	105.41%	73.73%	41.72%	79.30%	27.55%	51.91%	100.00%	-
DY	2.44	2.63	1.61	1.83	1.27	1.95	2.69	-1.61%
YoY %	-7.22%	63.35%	-12.02%	44.09%	-34.87%	-27.51%	-	-
Horiz. %	90.71%	97.77%	59.85%	68.03%	47.21%	72.49%	100.00%	-
P/NAPS	0.37	0.35	0.44	0.57	0.43	0.76	0.79	-11.86%
YoY %	5.71%	-20.45%	-22.81%	32.56%	-43.42%	-3.80%	-	-
Horiz. %	46.84%	44.30%	55.70%	72.15%	54.43%	96.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos