[DOMINAN] YoY Quarter Result on 30-Sep-2019 [#2]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -0.15%
YoY- -48.96%
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 187,542 122,315 174,144 177,133 193,447 158,478 135,870 5.51%
PBT 1,062 2,779 5,806 4,665 8,661 5,592 6,122 -25.30%
Tax -490 -732 -1,563 -1,225 -1,921 -1,343 -1,406 -16.10%
NP 572 2,047 4,243 3,440 6,740 4,249 4,716 -29.63%
-
NP to SH 572 2,047 4,243 3,440 6,740 4,097 4,553 -29.21%
-
Tax Rate 46.14% 26.34% 26.92% 26.26% 22.18% 24.02% 22.97% -
Total Cost 186,970 120,268 169,901 173,693 186,707 154,229 131,154 6.08%
-
Net Worth 345,352 315,608 302,389 279,255 270,993 251,106 234,248 6.68%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 826 1,652 1,652 1,652 3,304 2,478 2,474 -16.70%
Div Payout % 144.44% 80.72% 38.94% 48.03% 49.03% 60.48% 54.35% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 345,352 315,608 302,389 279,255 270,993 251,106 234,248 6.68%
NOSH 165,240 165,240 165,240 165,240 165,240 165,201 164,963 0.02%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 0.30% 1.67% 2.44% 1.94% 3.48% 2.68% 3.47% -
ROE 0.17% 0.65% 1.40% 1.23% 2.49% 1.63% 1.94% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 113.50 74.02 105.39 107.20 117.07 95.93 82.36 5.48%
EPS 0.35 1.24 2.57 2.08 4.08 2.48 2.76 -29.10%
DPS 0.50 1.00 1.00 1.00 2.00 1.50 1.50 -16.72%
NAPS 2.09 1.91 1.83 1.69 1.64 1.52 1.42 6.65%
Adjusted Per Share Value based on latest NOSH - 165,240
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 113.50 74.02 105.39 107.20 117.07 95.91 82.23 5.51%
EPS 0.35 1.24 2.57 2.08 4.08 2.48 2.76 -29.10%
DPS 0.50 1.00 1.00 1.00 2.00 1.50 1.50 -16.72%
NAPS 2.09 1.91 1.83 1.69 1.64 1.5196 1.4176 6.68%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.90 0.86 0.70 1.28 1.31 1.31 1.17 -
P/RPS 0.79 1.16 0.66 1.19 1.12 1.37 1.42 -9.30%
P/EPS 259.99 69.42 27.26 61.48 32.12 52.82 42.39 35.27%
EY 0.38 1.44 3.67 1.63 3.11 1.89 2.36 -26.23%
DY 0.56 1.16 1.43 0.78 1.53 1.15 1.28 -12.86%
P/NAPS 0.43 0.45 0.38 0.76 0.80 0.86 0.82 -10.19%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 25/11/20 27/11/19 27/11/18 24/11/17 24/11/16 -
Price 0.93 1.09 0.79 1.28 1.30 1.28 1.15 -
P/RPS 0.82 1.47 0.75 1.19 1.11 1.33 1.40 -8.52%
P/EPS 268.66 87.99 30.77 61.48 31.87 51.61 41.67 36.40%
EY 0.37 1.14 3.25 1.63 3.14 1.94 2.40 -26.76%
DY 0.54 0.92 1.27 0.78 1.54 1.17 1.30 -13.61%
P/NAPS 0.44 0.57 0.43 0.76 0.79 0.84 0.81 -9.66%

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