[DOMINAN] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 78.0%
YoY- 25.63%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 519,690 556,078 480,247 427,083 414,915 403,972 353,988 6.60%
PBT 14,816 28,212 21,397 20,598 16,253 16,737 13,813 1.17%
Tax -3,440 -6,473 -5,000 -4,852 -4,076 -4,151 -3,343 0.47%
NP 11,376 21,739 16,397 15,746 12,177 12,586 10,470 1.39%
-
NP to SH 11,376 21,739 15,757 15,363 12,229 12,862 10,619 1.15%
-
Tax Rate 23.22% 22.94% 23.37% 23.56% 25.08% 24.80% 24.20% -
Total Cost 508,314 534,339 463,850 411,337 402,738 391,386 343,518 6.74%
-
Net Worth 279,255 272,646 251,000 239,273 229,396 210,244 166,386 9.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,783 9,088 9,082 6,600 4,951 5,496 4,058 6.07%
Div Payout % 50.84% 41.81% 57.64% 42.96% 40.49% 42.74% 38.22% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 279,255 272,646 251,000 239,273 229,396 210,244 166,386 9.00%
NOSH 165,240 165,240 165,240 165,016 165,033 137,414 135,273 3.38%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.19% 3.91% 3.41% 3.69% 2.93% 3.12% 2.96% -
ROE 4.07% 7.97% 6.28% 6.42% 5.33% 6.12% 6.38% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 314.51 336.53 290.83 258.81 251.41 293.98 261.68 3.11%
EPS 6.88 13.16 9.54 9.31 7.41 9.36 7.85 -2.17%
DPS 3.50 5.50 5.50 4.00 3.00 4.00 3.00 2.60%
NAPS 1.69 1.65 1.52 1.45 1.39 1.53 1.23 5.43%
Adjusted Per Share Value based on latest NOSH - 165,024
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 314.51 336.53 290.64 258.46 251.10 244.48 214.23 6.60%
EPS 6.88 13.16 9.54 9.30 7.40 7.78 6.43 1.13%
DPS 3.50 5.50 5.50 3.99 3.00 3.33 2.46 6.04%
NAPS 1.69 1.65 1.519 1.448 1.3883 1.2724 1.0069 9.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.25 1.28 1.30 1.23 1.15 1.20 1.00 -
P/RPS 0.40 0.38 0.45 0.48 0.46 0.41 0.38 0.85%
P/EPS 18.16 9.73 13.62 13.21 15.52 12.82 12.74 6.08%
EY 5.51 10.28 7.34 7.57 6.44 7.80 7.85 -5.72%
DY 2.80 4.30 4.23 3.25 2.61 3.33 3.00 -1.14%
P/NAPS 0.74 0.78 0.86 0.85 0.83 0.78 0.81 -1.49%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 26/02/18 24/02/17 25/02/16 25/02/15 27/02/14 -
Price 1.24 1.26 1.28 1.19 1.18 1.23 1.30 -
P/RPS 0.39 0.37 0.44 0.46 0.47 0.42 0.50 -4.05%
P/EPS 18.01 9.58 13.41 12.78 15.92 13.14 16.56 1.40%
EY 5.55 10.44 7.45 7.82 6.28 7.61 6.04 -1.39%
DY 2.82 4.37 4.30 3.36 2.54 3.25 2.31 3.37%
P/NAPS 0.73 0.76 0.84 0.82 0.85 0.80 1.06 -6.02%

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