[DOMINAN] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 54.55%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 427,083 414,915 403,972 353,988 313,528 275,200 254,253 9.02%
PBT 20,598 16,253 16,737 13,813 13,275 18,127 12,463 8.72%
Tax -4,852 -4,076 -4,151 -3,343 -3,147 -4,301 -3,048 8.04%
NP 15,746 12,177 12,586 10,470 10,128 13,826 9,415 8.94%
-
NP to SH 15,363 12,229 12,862 10,619 10,128 13,826 9,307 8.70%
-
Tax Rate 23.56% 25.08% 24.80% 24.20% 23.71% 23.73% 24.46% -
Total Cost 411,337 402,738 391,386 343,518 303,400 261,374 244,838 9.02%
-
Net Worth 239,273 229,396 210,244 166,386 154,696 146,392 127,402 11.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,600 4,951 5,496 4,058 5,288 7,507 3,727 9.98%
Div Payout % 42.96% 40.49% 42.74% 38.22% 52.22% 54.30% 40.05% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 239,273 229,396 210,244 166,386 154,696 146,392 127,402 11.06%
NOSH 165,016 165,033 137,414 135,273 132,219 125,122 124,259 4.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.69% 2.93% 3.12% 2.96% 3.23% 5.02% 3.70% -
ROE 6.42% 5.33% 6.12% 6.38% 6.55% 9.44% 7.31% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 258.81 251.41 293.98 261.68 237.13 219.95 204.62 3.98%
EPS 9.31 7.41 9.36 7.85 7.66 11.05 7.49 3.68%
DPS 4.00 3.00 4.00 3.00 4.00 6.00 3.00 4.90%
NAPS 1.45 1.39 1.53 1.23 1.17 1.17 1.0253 5.94%
Adjusted Per Share Value based on latest NOSH - 135,797
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 258.46 251.10 244.48 214.23 189.74 166.55 153.87 9.01%
EPS 9.30 7.40 7.78 6.43 6.13 8.37 5.63 8.71%
DPS 3.99 3.00 3.33 2.46 3.20 4.54 2.26 9.92%
NAPS 1.448 1.3883 1.2724 1.0069 0.9362 0.8859 0.771 11.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.23 1.15 1.20 1.00 0.90 0.54 0.58 -
P/RPS 0.48 0.46 0.41 0.38 0.38 0.25 0.28 9.39%
P/EPS 13.21 15.52 12.82 12.74 11.75 4.89 7.74 9.30%
EY 7.57 6.44 7.80 7.85 8.51 20.46 12.91 -8.50%
DY 3.25 2.61 3.33 3.00 4.44 11.11 5.17 -7.43%
P/NAPS 0.85 0.83 0.78 0.81 0.77 0.46 0.57 6.88%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 25/02/11 -
Price 1.19 1.18 1.23 1.30 0.86 0.63 0.60 -
P/RPS 0.46 0.47 0.42 0.50 0.36 0.29 0.29 7.98%
P/EPS 12.78 15.92 13.14 16.56 11.23 5.70 8.01 8.09%
EY 7.82 6.28 7.61 6.04 8.91 17.54 12.48 -7.48%
DY 3.36 2.54 3.25 2.31 4.65 9.52 5.00 -6.40%
P/NAPS 0.82 0.85 0.80 1.06 0.74 0.54 0.59 5.63%

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