[DOMINAN] YoY TTM Result on 30-Jun-2020 [#1]

Stock

[DOMINAN] DOMINANT ENTERPRISE BHD

Announcement Date

24-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- -41.5%

YoY- -66.46%

Quarter Report

1st 2021 Quarter Report_FINAL.pdf

Latest QR

Upcoming QR

DOMINAN's Result

DOMINAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	804,603	716,023	666,035	587,255	720,343	680,023	584,527	5.46%
YoY %	12.37%	7.51%	13.41%	-18.48%	5.93%	16.34%	-	-
Horiz. %	137.65%	122.50%	113.94%	100.47%	123.24%	116.34%	100.00%	-
PBT	12,719	41,142	31,421	14,031	31,244	38,248	30,775	-13.68%
YoY %	-69.09%	30.94%	123.94%	-55.09%	-18.31%	24.28%	-	-
Horiz. %	41.33%	133.69%	102.10%	45.59%	101.52%	124.28%	100.00%	-
Tax	-1,825	-11,227	-7,528	-6,373	-8,413	-7,964	-6,432	-18.92%
YoY %	83.74%	-49.14%	-18.12%	24.25%	-5.64%	-23.82%	-	-
Horiz. %	28.37%	174.55%	117.04%	99.08%	130.80%	123.82%	100.00%	-
NP	10,894	29,915	23,893	7,658	22,831	30,284	24,343	-12.53%
YoY %	-63.58%	25.20%	212.00%	-66.46%	-24.61%	24.41%	-	-
Horiz. %	44.75%	122.89%	98.15%	31.46%	93.79%	124.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,894	29,915	23,893	7,658	22,831	29,601	23,884	-12.25%
YoY %	-63.58%	25.20%	212.00%	-66.46%	-22.87%	23.94%	-	-
Horiz. %	45.61%	125.25%	100.04%	32.06%	95.59%	123.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.35%	27.29%	23.96%	45.42%	26.93%	20.82%	20.90%	-
YoY %	-47.42%	13.90%	-47.25%	68.66%	29.35%	-0.38%	-	-
Horiz. %	68.66%	130.57%	114.64%	217.32%	128.85%	99.62%	100.00%	-
Total Cost	793,709	686,108	642,142	579,597	697,512	649,739	560,184	5.97%
YoY %	15.68%	6.85%	10.79%	-16.91%	7.35%	15.99%	-	-
Horiz. %	141.69%	122.48%	114.63%	103.47%	124.51%	115.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	355,266	347,004	315,608	299,084	279,255	266,036	249,199	6.08%
YoY %	2.38%	9.95%	5.52%	7.10%	4.97%	6.76%	-	-
Horiz. %	142.56%	139.25%	126.65%	120.02%	112.06%	106.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	4,957	8,262	6,609	4,131	11,566	10,791	9,902	-10.88%
YoY %	-40.00%	25.01%	59.99%	-64.28%	7.18%	8.98%	-	-
Horiz. %	50.06%	83.44%	66.74%	41.72%	116.80%	108.98%	100.00%	-
Div Payout %	45.50%	27.62%	27.66%	53.94%	50.66%	36.46%	41.46%	-
YoY %	64.74%	-0.14%	-48.72%	6.47%	38.95%	-12.06%	-	-
Horiz. %	109.74%	66.62%	66.71%	130.10%	122.19%	87.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	355,266	347,004	315,608	299,084	279,255	266,036	249,199	6.08%
YoY %	2.38%	9.95%	5.52%	7.10%	4.97%	6.76%	-	-
Horiz. %	142.56%	139.25%	126.65%	120.02%	112.06%	106.76%	100.00%	-
NOSH	165,240	165,240	165,240	165,240	165,240	165,240	165,032	0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.13%	-	-
Horiz. %	100.13%	100.13%	100.13%	100.13%	100.13%	100.13%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	1.35%	4.18%	3.59%	1.30%	3.17%	4.45%	4.16%	-
YoY %	-67.70%	16.43%	176.15%	-58.99%	-28.76%	6.97%	-	-
Horiz. %	32.45%	100.48%	86.30%	31.25%	76.20%	106.97%	100.00%	-
ROE	3.07%	8.62%	7.57%	2.56%	8.18%	11.13%	9.58%	-
YoY %	-64.39%	13.87%	195.70%	-68.70%	-26.50%	16.18%	-	-
Horiz. %	32.05%	89.98%	79.02%	26.72%	85.39%	116.18%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	486.93	433.32	403.07	355.40	435.94	411.54	354.19	5.44%
YoY %	12.37%	7.50%	13.41%	-18.48%	5.93%	16.19%	-	-
Horiz. %	137.48%	122.34%	113.80%	100.34%	123.08%	116.19%	100.00%	-
EPS	6.59	18.10	14.46	4.63	13.82	17.91	14.47	-12.28%
YoY %	-63.59%	25.17%	212.31%	-66.50%	-22.84%	23.77%	-	-
Horiz. %	45.54%	125.09%	99.93%	32.00%	95.51%	123.77%	100.00%	-
DPS	3.00	5.00	4.00	2.50	7.00	6.53	6.00	-10.90%
YoY %	-40.00%	25.00%	60.00%	-64.29%	7.20%	8.83%	-	-
Horiz. %	50.00%	83.33%	66.67%	41.67%	116.67%	108.83%	100.00%	-
NAPS	2.15	2.10	1.91	1.81	1.69	1.61	1.51	6.06%
YoY %	2.38%	9.95%	5.52%	7.10%	4.97%	6.62%	-	-
Horiz. %	142.38%	139.07%	126.49%	119.87%	111.92%	106.62%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 165,240
RPS	486.93	433.32	403.07	355.39	435.94	411.54	353.74	5.46%
YoY %	12.37%	7.50%	13.42%	-18.48%	5.93%	16.34%	-	-
Horiz. %	137.65%	122.50%	113.95%	100.47%	123.24%	116.34%	100.00%	-
EPS	6.59	18.10	14.46	4.63	13.82	17.91	14.45	-12.26%
YoY %	-63.59%	25.17%	212.31%	-66.50%	-22.84%	23.94%	-	-
Horiz. %	45.61%	125.26%	100.07%	32.04%	95.64%	123.94%	100.00%	-
DPS	3.00	5.00	4.00	2.50	7.00	6.53	5.99	-10.88%
YoY %	-40.00%	25.00%	60.00%	-64.29%	7.20%	9.02%	-	-
Horiz. %	50.08%	83.47%	66.78%	41.74%	116.86%	109.02%	100.00%	-
NAPS	2.15	2.10	1.91	1.81	1.69	1.61	1.5081	6.08%
YoY %	2.38%	9.95%	5.52%	7.10%	4.97%	6.76%	-	-
Horiz. %	142.56%	139.25%	126.65%	120.02%	112.06%	106.76%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.725	0.92	0.82	0.71	1.23	1.27	1.28	-
P/RPS	0.15	0.21	0.20	0.20	0.28	0.31	0.36	-13.57%
YoY %	-28.57%	5.00%	0.00%	-28.57%	-9.68%	-13.89%	-	-
Horiz. %	41.67%	58.33%	55.56%	55.56%	77.78%	86.11%	100.00%	-
P/EPS	11.00	5.08	5.67	15.32	8.90	7.09	8.84	3.70%
YoY %	116.54%	-10.41%	-62.99%	72.13%	25.53%	-19.80%	-	-
Horiz. %	124.43%	57.47%	64.14%	173.30%	100.68%	80.20%	100.00%	-
EY	9.09	19.68	17.63	6.53	11.23	14.11	11.31	-3.57%
YoY %	-53.81%	11.63%	169.98%	-41.85%	-20.41%	24.76%	-	-
Horiz. %	80.37%	174.01%	155.88%	57.74%	99.29%	124.76%	100.00%	-
DY	4.14	5.43	4.88	3.52	5.69	5.14	4.69	-2.05%
YoY %	-23.76%	11.27%	38.64%	-38.14%	10.70%	9.59%	-	-
Horiz. %	88.27%	115.78%	104.05%	75.05%	121.32%	109.59%	100.00%	-
P/NAPS	0.34	0.44	0.43	0.39	0.73	0.79	0.85	-14.15%
YoY %	-22.73%	2.33%	10.26%	-46.58%	-7.59%	-7.06%	-	-
Horiz. %	40.00%	51.76%	50.59%	45.88%	85.88%	92.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	29/08/22	23/08/21	24/08/20	26/08/19	27/08/18	28/08/17	-
Price	0.76	0.93	0.815	0.755	1.26	1.31	1.27	-
P/RPS	0.16	0.21	0.20	0.21	0.29	0.32	0.36	-12.63%
YoY %	-23.81%	5.00%	-4.76%	-27.59%	-9.38%	-11.11%	-	-
Horiz. %	44.44%	58.33%	55.56%	58.33%	80.56%	88.89%	100.00%	-
P/EPS	11.53	5.14	5.64	16.29	9.12	7.31	8.78	4.64%
YoY %	124.32%	-8.87%	-65.38%	78.62%	24.76%	-16.74%	-	-
Horiz. %	131.32%	58.54%	64.24%	185.54%	103.87%	83.26%	100.00%	-
EY	8.67	19.47	17.74	6.14	10.97	13.67	11.40	-4.45%
YoY %	-55.47%	9.75%	188.93%	-44.03%	-19.75%	19.91%	-	-
Horiz. %	76.05%	170.79%	155.61%	53.86%	96.23%	119.91%	100.00%	-
DY	3.95	5.38	4.91	3.31	5.56	4.99	4.72	-2.92%
YoY %	-26.58%	9.57%	48.34%	-40.47%	11.42%	5.72%	-	-
Horiz. %	83.69%	113.98%	104.03%	70.13%	117.80%	105.72%	100.00%	-
P/NAPS	0.35	0.44	0.43	0.42	0.75	0.81	0.84	-13.57%
YoY %	-20.45%	2.33%	2.38%	-44.00%	-7.41%	-3.57%	-	-
Horiz. %	41.67%	52.38%	51.19%	50.00%	89.29%	96.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos