[DOMINAN] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 1.3%
YoY- 2.64%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 552,741 558,548 527,712 456,688 410,200 357,482 332,428 8.83%
PBT 22,014 28,947 31,375 19,173 18,989 22,757 17,547 3.84%
Tax -6,132 -7,140 -6,322 -4,796 -4,836 -5,581 -4,298 6.09%
NP 15,882 21,807 25,053 14,377 14,153 17,176 13,249 3.06%
-
NP to SH 15,472 21,800 25,377 14,526 14,153 16,879 13,096 2.81%
-
Tax Rate 27.86% 24.67% 20.15% 25.01% 25.47% 24.52% 24.49% -
Total Cost 536,859 536,741 502,659 442,311 396,047 340,306 319,179 9.04%
-
Net Worth 239,285 229,349 210,246 167,030 156,043 146,531 127,592 11.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,143 6,048 6,889 5,396 5,242 6,247 4,970 8.56%
Div Payout % 52.64% 27.74% 27.15% 37.15% 37.04% 37.01% 37.96% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 239,285 229,349 210,246 167,030 156,043 146,531 127,592 11.03%
NOSH 165,024 164,999 137,416 135,797 133,370 125,240 124,444 4.81%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.87% 3.90% 4.75% 3.15% 3.45% 4.80% 3.99% -
ROE 6.47% 9.51% 12.07% 8.70% 9.07% 11.52% 10.26% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 334.94 338.51 384.02 336.30 307.56 285.44 267.13 3.83%
EPS 9.38 13.21 18.47 10.70 10.61 13.48 10.52 -1.89%
DPS 4.93 3.67 5.00 4.00 3.93 5.00 4.00 3.54%
NAPS 1.45 1.39 1.53 1.23 1.17 1.17 1.0253 5.94%
Adjusted Per Share Value based on latest NOSH - 135,797
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 334.51 338.02 319.36 276.38 248.24 216.34 201.18 8.83%
EPS 9.36 13.19 15.36 8.79 8.57 10.21 7.93 2.79%
DPS 4.93 3.66 4.17 3.27 3.17 3.78 3.01 8.56%
NAPS 1.4481 1.388 1.2724 1.0108 0.9443 0.8868 0.7722 11.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.23 1.15 1.20 1.00 0.90 0.54 0.58 -
P/RPS 0.37 0.34 0.31 0.30 0.29 0.19 0.22 9.04%
P/EPS 13.12 8.70 6.50 9.35 8.48 4.01 5.51 15.54%
EY 7.62 11.49 15.39 10.70 11.79 24.96 18.14 -13.44%
DY 4.01 3.19 4.17 4.00 4.37 9.26 6.90 -8.64%
P/NAPS 0.85 0.83 0.78 0.81 0.77 0.46 0.57 6.88%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 25/02/11 -
Price 1.19 1.18 1.23 1.30 0.86 0.63 0.60 -
P/RPS 0.36 0.35 0.32 0.39 0.28 0.22 0.22 8.54%
P/EPS 12.69 8.93 6.66 12.15 8.10 4.67 5.70 14.25%
EY 7.88 11.20 15.01 8.23 12.34 21.39 17.54 -12.47%
DY 4.15 3.11 4.07 3.08 4.57 7.94 6.67 -7.59%
P/NAPS 0.82 0.85 0.80 1.06 0.74 0.54 0.59 5.63%

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