[DOMINAN] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 2.11%
YoY- 74.56%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 607,135 544,445 554,266 512,009 441,846 402,055 340,895 10.08%
PBT 30,245 18,208 29,327 30,747 18,956 20,932 19,057 7.99%
Tax -6,369 -5,412 -7,355 -5,887 -4,692 -5,393 -4,668 5.30%
NP 23,876 12,796 21,972 24,860 14,264 15,539 14,389 8.79%
-
NP to SH 23,428 12,435 22,199 25,030 14,339 15,539 14,060 8.87%
-
Tax Rate 21.06% 29.72% 25.08% 19.15% 24.75% 25.76% 24.49% -
Total Cost 583,259 531,649 532,294 487,149 427,582 386,516 326,506 10.14%
-
Net Worth 251,106 234,248 227,287 210,589 168,065 157,468 145,427 9.52%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,905 7,318 7,146 5,498 5,372 6,413 4,987 12.10%
Div Payout % 42.28% 58.85% 32.19% 21.97% 37.47% 41.28% 35.47% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 251,106 234,248 227,287 210,589 168,065 157,468 145,427 9.52%
NOSH 165,201 164,963 164,700 137,640 135,536 132,326 125,368 4.70%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.93% 2.35% 3.96% 4.86% 3.23% 3.86% 4.22% -
ROE 9.33% 5.31% 9.77% 11.89% 8.53% 9.87% 9.67% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 367.51 330.04 336.53 371.99 326.00 303.84 271.91 5.14%
EPS 14.18 7.54 13.48 18.19 10.58 11.74 11.21 3.99%
DPS 6.00 4.44 4.34 4.00 4.00 4.85 4.00 6.98%
NAPS 1.52 1.42 1.38 1.53 1.24 1.19 1.16 4.60%
Adjusted Per Share Value based on latest NOSH - 137,640
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 367.43 329.49 335.43 309.86 267.40 243.32 206.30 10.08%
EPS 14.18 7.53 13.43 15.15 8.68 9.40 8.51 8.87%
DPS 5.99 4.43 4.33 3.33 3.25 3.88 3.02 12.07%
NAPS 1.5196 1.4176 1.3755 1.2744 1.0171 0.953 0.8801 9.52%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.31 1.17 1.15 1.29 0.835 0.79 0.50 -
P/RPS 0.36 0.35 0.34 0.35 0.26 0.26 0.18 12.23%
P/EPS 9.24 15.52 8.53 7.09 7.89 6.73 4.46 12.89%
EY 10.83 6.44 11.72 14.10 12.67 14.86 22.43 -11.41%
DY 4.58 3.79 3.77 3.10 4.79 6.14 8.00 -8.86%
P/NAPS 0.86 0.82 0.83 0.84 0.67 0.66 0.43 12.23%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 24/11/16 25/11/15 27/11/14 28/11/13 28/11/12 24/11/11 -
Price 1.28 1.15 1.23 1.24 0.955 0.88 0.56 -
P/RPS 0.35 0.35 0.37 0.33 0.29 0.29 0.21 8.87%
P/EPS 9.03 15.26 9.13 6.82 9.03 7.49 4.99 10.38%
EY 11.08 6.55 10.96 14.67 11.08 13.34 20.03 -9.38%
DY 4.69 3.86 3.53 3.23 4.19 5.51 7.14 -6.75%
P/NAPS 0.84 0.81 0.89 0.81 0.77 0.74 0.48 9.76%

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