[DOMINAN] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 62.14%
YoY- -1.34%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 183,263 179,116 189,643 172,064 153,385 145,089 140,807 4.48%
PBT 11,571 5,539 10,874 9,045 8,845 5,039 5,419 13.46%
Tax -2,577 -1,047 -2,631 -2,029 -2,057 -1,337 -1,552 8.81%
NP 8,994 4,492 8,243 7,016 6,788 3,702 3,867 15.09%
-
NP to SH 8,994 4,492 8,243 6,643 6,733 3,696 4,095 13.99%
-
Tax Rate 22.27% 18.90% 24.20% 22.43% 23.26% 26.53% 28.64% -
Total Cost 174,269 174,624 181,400 165,048 146,597 141,387 136,940 4.09%
-
Net Worth 307,346 279,255 272,646 251,000 239,285 229,349 210,246 6.52%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,652 1,652 3,304 3,302 2,475 1,649 2,748 -8.12%
Div Payout % 18.37% 36.79% 40.09% 49.72% 36.76% 44.64% 67.11% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 307,346 279,255 272,646 251,000 239,285 229,349 210,246 6.52%
NOSH 165,240 165,240 165,240 165,240 165,024 164,999 137,416 3.11%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.91% 2.51% 4.35% 4.08% 4.43% 2.55% 2.75% -
ROE 2.93% 1.61% 3.02% 2.65% 2.81% 1.61% 1.95% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 110.91 108.40 114.77 104.20 92.95 87.93 102.47 1.32%
EPS 5.44 2.72 4.99 4.02 4.08 2.24 2.98 10.54%
DPS 1.00 1.00 2.00 2.00 1.50 1.00 2.00 -10.90%
NAPS 1.86 1.69 1.65 1.52 1.45 1.39 1.53 3.30%
Adjusted Per Share Value based on latest NOSH - 165,240
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 111.80 109.27 115.70 104.97 93.58 88.52 85.90 4.48%
EPS 5.49 2.74 5.03 4.05 4.11 2.25 2.50 13.99%
DPS 1.01 1.01 2.02 2.01 1.51 1.01 1.68 -8.12%
NAPS 1.875 1.7037 1.6633 1.5313 1.4598 1.3992 1.2827 6.52%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.80 1.25 1.28 1.30 1.23 1.15 1.20 -
P/RPS 0.72 1.15 1.12 1.25 1.32 1.31 1.17 -7.76%
P/EPS 14.70 45.98 25.66 32.32 30.15 51.34 40.27 -15.44%
EY 6.80 2.17 3.90 3.09 3.32 1.95 2.48 18.28%
DY 1.25 0.80 1.56 1.54 1.22 0.87 1.67 -4.70%
P/NAPS 0.43 0.74 0.78 0.86 0.85 0.83 0.78 -9.44%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 25/02/20 27/02/19 26/02/18 24/02/17 25/02/16 25/02/15 -
Price 0.74 1.24 1.26 1.28 1.19 1.18 1.23 -
P/RPS 0.67 1.14 1.10 1.23 1.28 1.34 1.20 -9.24%
P/EPS 13.60 45.61 25.26 31.82 29.17 52.68 41.28 -16.87%
EY 7.36 2.19 3.96 3.14 3.43 1.90 2.42 20.34%
DY 1.35 0.81 1.59 1.56 1.26 0.85 1.63 -3.08%
P/NAPS 0.40 0.73 0.76 0.84 0.82 0.85 0.80 -10.90%

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