[DOMINAN] YoY TTM Result on 30-Sep-2015 [#2]

Stock

[DOMINAN] DOMINANT ENTERPRISE BHD

Announcement Date

25-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Sep-2015 [#2]

Profit Trend

QoQ- 0.81%

YoY- -11.31%

Quarter Report

2nd Quarter Report.pdf

Latest QR

Upcoming QR

DOMINAN's Result

DOMINAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	714,992	607,135	544,445	554,266	512,009	441,846	402,055	10.06%
YoY %	17.76%	11.51%	-1.77%	8.25%	15.88%	9.90%	-	-
Horiz. %	177.83%	151.01%	135.42%	137.86%	127.35%	109.90%	100.00%	-
PBT	41,317	30,245	18,208	29,327	30,747	18,956	20,932	11.99%
YoY %	36.61%	66.11%	-37.91%	-4.62%	62.20%	-9.44%	-	-
Horiz. %	197.39%	144.49%	86.99%	140.11%	146.89%	90.56%	100.00%	-
Tax	-8,542	-6,369	-5,412	-7,355	-5,887	-4,692	-5,393	7.96%
YoY %	-34.12%	-17.68%	26.42%	-24.94%	-25.47%	13.00%	-	-
Horiz. %	158.39%	118.10%	100.35%	136.38%	109.16%	87.00%	100.00%	-
NP	32,775	23,876	12,796	21,972	24,860	14,264	15,539	13.23%
YoY %	37.27%	86.59%	-41.76%	-11.62%	74.28%	-8.21%	-	-
Horiz. %	210.92%	153.65%	82.35%	141.40%	159.98%	91.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,244	23,428	12,435	22,199	25,030	14,339	15,539	12.93%
YoY %	37.63%	88.40%	-43.98%	-11.31%	74.56%	-7.72%	-	-
Horiz. %	207.50%	150.77%	80.02%	142.86%	161.08%	92.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.67%	21.06%	29.72%	25.08%	19.15%	24.75%	25.76%	-
YoY %	-1.85%	-29.14%	18.50%	30.97%	-22.63%	-3.92%	-	-
Horiz. %	80.24%	81.75%	115.37%	97.36%	74.34%	96.08%	100.00%	-
Total Cost	682,217	583,259	531,649	532,294	487,149	427,582	386,516	9.92%
YoY %	16.97%	9.71%	-0.12%	9.27%	13.93%	10.62%	-	-
Horiz. %	176.50%	150.90%	137.55%	137.72%	126.04%	110.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	270,993	251,106	234,248	227,287	210,589	168,065	157,468	9.46%
YoY %	7.92%	7.20%	3.06%	7.93%	25.30%	6.73%	-	-
Horiz. %	172.09%	159.46%	148.76%	144.34%	133.73%	106.73%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	11,618	9,905	7,318	7,146	5,498	5,372	6,413	10.40%
YoY %	17.29%	35.35%	2.41%	29.97%	2.35%	-16.23%	-	-
Horiz. %	181.16%	154.45%	114.11%	111.43%	85.73%	83.77%	100.00%	-
Div Payout %	36.03%	42.28%	58.85%	32.19%	21.97%	37.47%	41.28%	-
YoY %	-14.78%	-28.16%	82.82%	46.52%	-41.37%	-9.23%	-	-
Horiz. %	87.28%	102.42%	142.56%	77.98%	53.22%	90.77%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	270,993	251,106	234,248	227,287	210,589	168,065	157,468	9.46%
YoY %	7.92%	7.20%	3.06%	7.93%	25.30%	6.73%	-	-
Horiz. %	172.09%	159.46%	148.76%	144.34%	133.73%	106.73%	100.00%	-
NOSH	165,240	165,201	164,963	164,700	137,640	135,536	132,326	3.76%
YoY %	0.02%	0.14%	0.16%	19.66%	1.55%	2.43%	-	-
Horiz. %	124.87%	124.84%	124.66%	124.47%	104.02%	102.43%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	4.58%	3.93%	2.35%	3.96%	4.86%	3.23%	3.86%	-
YoY %	16.54%	67.23%	-40.66%	-18.52%	50.46%	-16.32%	-	-
Horiz. %	118.65%	101.81%	60.88%	102.59%	125.91%	83.68%	100.00%	-
ROE	11.90%	9.33%	5.31%	9.77%	11.89%	8.53%	9.87%	-
YoY %	27.55%	75.71%	-45.65%	-17.83%	39.39%	-13.58%	-	-
Horiz. %	120.57%	94.53%	53.80%	98.99%	120.47%	86.42%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	432.70	367.51	330.04	336.53	371.99	326.00	303.84	6.06%
YoY %	17.74%	11.35%	-1.93%	-9.53%	14.11%	7.29%	-	-
Horiz. %	142.41%	120.96%	108.62%	110.76%	122.43%	107.29%	100.00%	-
EPS	19.51	14.18	7.54	13.48	18.19	10.58	11.74	8.82%
YoY %	37.59%	88.06%	-44.07%	-25.89%	71.93%	-9.88%	-	-
Horiz. %	166.18%	120.78%	64.22%	114.82%	154.94%	90.12%	100.00%	-
DPS	7.03	6.00	4.44	4.34	4.00	4.00	4.85	6.37%
YoY %	17.17%	35.14%	2.30%	8.50%	0.00%	-17.53%	-	-
Horiz. %	144.95%	123.71%	91.55%	89.48%	82.47%	82.47%	100.00%	-
NAPS	1.64	1.52	1.42	1.38	1.53	1.24	1.19	5.48%
YoY %	7.89%	7.04%	2.90%	-9.80%	23.39%	4.20%	-	-
Horiz. %	137.82%	127.73%	119.33%	115.97%	128.57%	104.20%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 164,700
RPS	436.20	370.40	332.15	338.14	312.36	269.56	245.28	10.06%
YoY %	17.76%	11.52%	-1.77%	8.25%	15.88%	9.90%	-	-
Horiz. %	177.84%	151.01%	135.42%	137.86%	127.35%	109.90%	100.00%	-
EPS	19.67	14.29	7.59	13.54	15.27	8.75	9.48	12.92%
YoY %	37.65%	88.27%	-43.94%	-11.33%	74.51%	-7.70%	-	-
Horiz. %	207.49%	150.74%	80.06%	142.83%	161.08%	92.30%	100.00%	-
DPS	7.09	6.04	4.46	4.36	3.35	3.28	3.91	10.42%
YoY %	17.38%	35.43%	2.29%	30.15%	2.13%	-16.11%	-	-
Horiz. %	181.33%	154.48%	114.07%	111.51%	85.68%	83.89%	100.00%	-
NAPS	1.6533	1.5319	1.4291	1.3866	1.2848	1.0253	0.9607	9.46%
YoY %	7.92%	7.19%	3.07%	7.92%	25.31%	6.72%	-	-
Horiz. %	172.09%	159.46%	148.76%	144.33%	133.74%	106.72%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.31	1.31	1.17	1.15	1.29	0.835	0.79	-
P/RPS	0.30	0.36	0.35	0.34	0.35	0.26	0.26	2.41%
YoY %	-16.67%	2.86%	2.94%	-2.86%	34.62%	0.00%	-	-
Horiz. %	115.38%	138.46%	134.62%	130.77%	134.62%	100.00%	100.00%	-
P/EPS	6.71	9.24	15.52	8.53	7.09	7.89	6.73	-0.04%
YoY %	-27.38%	-40.46%	81.95%	20.31%	-10.14%	17.24%	-	-
Horiz. %	99.70%	137.30%	230.61%	126.75%	105.35%	117.24%	100.00%	-
EY	14.90	10.83	6.44	11.72	14.10	12.67	14.86	0.04%
YoY %	37.58%	68.17%	-45.05%	-16.88%	11.29%	-14.74%	-	-
Horiz. %	100.27%	72.88%	43.34%	78.87%	94.89%	85.26%	100.00%	-
DY	5.37	4.58	3.79	3.77	3.10	4.79	6.14	-2.20%
YoY %	17.25%	20.84%	0.53%	21.61%	-35.28%	-21.99%	-	-
Horiz. %	87.46%	74.59%	61.73%	61.40%	50.49%	78.01%	100.00%	-
P/NAPS	0.80	0.86	0.82	0.83	0.84	0.67	0.66	3.25%
YoY %	-6.98%	4.88%	-1.20%	-1.19%	25.37%	1.52%	-	-
Horiz. %	121.21%	130.30%	124.24%	125.76%	127.27%	101.52%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	24/11/17	24/11/16	25/11/15	27/11/14	28/11/13	28/11/12	-
Price	1.30	1.28	1.15	1.23	1.24	0.955	0.88	-
P/RPS	0.30	0.35	0.35	0.37	0.33	0.29	0.29	0.56%
YoY %	-14.29%	0.00%	-5.41%	12.12%	13.79%	0.00%	-	-
Horiz. %	103.45%	120.69%	120.69%	127.59%	113.79%	100.00%	100.00%	-
P/EPS	6.66	9.03	15.26	9.13	6.82	9.03	7.49	-1.93%
YoY %	-26.25%	-40.83%	67.14%	33.87%	-24.47%	20.56%	-	-
Horiz. %	88.92%	120.56%	203.74%	121.90%	91.05%	120.56%	100.00%	-
EY	15.01	11.08	6.55	10.96	14.67	11.08	13.34	1.98%
YoY %	35.47%	69.16%	-40.24%	-25.29%	32.40%	-16.94%	-	-
Horiz. %	112.52%	83.06%	49.10%	82.16%	109.97%	83.06%	100.00%	-
DY	5.41	4.69	3.86	3.53	3.23	4.19	5.51	-0.30%
YoY %	15.35%	21.50%	9.35%	9.29%	-22.91%	-23.96%	-	-
Horiz. %	98.19%	85.12%	70.05%	64.07%	58.62%	76.04%	100.00%	-
P/NAPS	0.79	0.84	0.81	0.89	0.81	0.77	0.74	1.09%
YoY %	-5.95%	3.70%	-8.99%	9.88%	5.19%	4.05%	-	-
Horiz. %	106.76%	113.51%	109.46%	120.27%	109.46%	104.05%	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