[DOMINAN] YoY Quarter Result on 31-Dec-2020 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 111.97%
YoY- 100.22%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 234,910 204,314 207,728 183,263 179,116 189,643 172,064 5.32%
PBT 5,435 2,310 19,766 11,571 5,539 10,874 9,045 -8.13%
Tax -722 -482 -5,956 -2,577 -1,047 -2,631 -2,029 -15.81%
NP 4,713 1,828 13,810 8,994 4,492 8,243 7,016 -6.41%
-
NP to SH 4,713 1,828 13,810 8,994 4,492 8,243 6,643 -5.55%
-
Tax Rate 13.28% 20.87% 30.13% 22.27% 18.90% 24.20% 22.43% -
Total Cost 230,197 202,486 193,918 174,269 174,624 181,400 165,048 5.69%
-
Net Worth 358,571 345,352 327,175 307,346 279,255 272,646 251,000 6.12%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,652 826 1,652 1,652 1,652 3,304 3,302 -10.89%
Div Payout % 35.06% 45.20% 11.97% 18.37% 36.79% 40.09% 49.72% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 358,571 345,352 327,175 307,346 279,255 272,646 251,000 6.12%
NOSH 165,240 165,240 165,240 165,240 165,240 165,240 165,240 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 2.01% 0.89% 6.65% 4.91% 2.51% 4.35% 4.08% -
ROE 1.31% 0.53% 4.22% 2.93% 1.61% 3.02% 2.65% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 142.16 123.65 125.71 110.91 108.40 114.77 104.20 5.31%
EPS 2.85 1.11 8.36 5.44 2.72 4.99 4.02 -5.56%
DPS 1.00 0.50 1.00 1.00 1.00 2.00 2.00 -10.90%
NAPS 2.17 2.09 1.98 1.86 1.69 1.65 1.52 6.11%
Adjusted Per Share Value based on latest NOSH - 165,240
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 143.31 124.65 126.73 111.80 109.27 115.70 104.97 5.32%
EPS 2.88 1.12 8.43 5.49 2.74 5.03 4.05 -5.52%
DPS 1.01 0.50 1.01 1.01 1.01 2.02 2.01 -10.83%
NAPS 2.1875 2.1069 1.996 1.875 1.7037 1.6633 1.5313 6.12%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.75 0.875 1.17 0.80 1.25 1.28 1.30 -
P/RPS 0.53 0.71 0.93 0.72 1.15 1.12 1.25 -13.31%
P/EPS 26.30 79.09 14.00 14.70 45.98 25.66 32.32 -3.37%
EY 3.80 1.26 7.14 6.80 2.17 3.90 3.09 3.50%
DY 1.33 0.57 0.85 1.25 0.80 1.56 1.54 -2.41%
P/NAPS 0.35 0.42 0.59 0.43 0.74 0.78 0.86 -13.90%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 -
Price 0.765 0.835 1.14 0.74 1.24 1.26 1.28 -
P/RPS 0.54 0.68 0.91 0.67 1.14 1.10 1.23 -12.81%
P/EPS 26.82 75.48 13.64 13.60 45.61 25.26 31.82 -2.80%
EY 3.73 1.32 7.33 7.36 2.19 3.96 3.14 2.90%
DY 1.31 0.60 0.88 1.35 0.81 1.59 1.56 -2.86%
P/NAPS 0.35 0.40 0.58 0.40 0.73 0.76 0.84 -13.57%

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