[DOMINAN] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 65.23%
YoY- -47.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 583,035 470,196 432,573 519,690 556,078 480,247 427,083 5.32%
PBT 8,072 31,609 15,780 14,816 28,212 21,397 20,598 -14.44%
Tax -2,219 -8,836 -4,531 -3,440 -6,473 -5,000 -4,852 -12.21%
NP 5,853 22,773 11,249 11,376 21,739 16,397 15,746 -15.19%
-
NP to SH 5,853 22,773 11,249 11,376 21,739 15,757 15,363 -14.85%
-
Tax Rate 27.49% 27.95% 28.71% 23.22% 22.94% 23.37% 23.56% -
Total Cost 577,182 447,423 421,324 508,314 534,339 463,850 411,337 5.80%
-
Net Worth 345,352 327,175 307,346 279,255 272,646 251,000 239,273 6.30%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 3,304 4,957 3,304 5,783 9,088 9,082 6,600 -10.88%
Div Payout % 56.46% 21.77% 29.38% 50.84% 41.81% 57.64% 42.96% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 345,352 327,175 307,346 279,255 272,646 251,000 239,273 6.30%
NOSH 165,240 165,240 165,240 165,240 165,240 165,240 165,016 0.02%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.00% 4.84% 2.60% 2.19% 3.91% 3.41% 3.69% -
ROE 1.69% 6.96% 3.66% 4.07% 7.97% 6.28% 6.42% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 352.84 284.55 261.78 314.51 336.53 290.83 258.81 5.29%
EPS 3.54 13.78 6.81 6.88 13.16 9.54 9.31 -14.87%
DPS 2.00 3.00 2.00 3.50 5.50 5.50 4.00 -10.90%
NAPS 2.09 1.98 1.86 1.69 1.65 1.52 1.45 6.27%
Adjusted Per Share Value based on latest NOSH - 165,240
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 352.84 284.55 261.78 314.51 336.53 290.64 258.46 5.32%
EPS 3.54 13.78 6.81 6.88 13.16 9.54 9.30 -14.86%
DPS 2.00 3.00 2.00 3.50 5.50 5.50 3.99 -10.86%
NAPS 2.09 1.98 1.86 1.69 1.65 1.519 1.448 6.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.875 1.17 0.80 1.25 1.28 1.30 1.23 -
P/RPS 0.25 0.41 0.31 0.40 0.38 0.45 0.48 -10.29%
P/EPS 24.70 8.49 11.75 18.16 9.73 13.62 13.21 10.98%
EY 4.05 11.78 8.51 5.51 10.28 7.34 7.57 -9.89%
DY 2.29 2.56 2.50 2.80 4.30 4.23 3.25 -5.66%
P/NAPS 0.42 0.59 0.43 0.74 0.78 0.86 0.85 -11.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 24/02/17 -
Price 0.835 1.14 0.74 1.24 1.26 1.28 1.19 -
P/RPS 0.24 0.40 0.28 0.39 0.37 0.44 0.46 -10.27%
P/EPS 23.57 8.27 10.87 18.01 9.58 13.41 12.78 10.73%
EY 4.24 12.09 9.20 5.55 10.44 7.45 7.82 -9.69%
DY 2.40 2.63 2.70 2.82 4.37 4.30 3.36 -5.45%
P/NAPS 0.40 0.58 0.40 0.73 0.76 0.84 0.82 -11.27%

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