[DOMINAN] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -11.96%
YoY- 37.14%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 547,605 538,629 526,330 536,272 477,727 471,984 457,768 12.70%
PBT 29,431 22,316 22,636 26,028 28,452 18,417 18,044 38.60%
Tax -7,215 -5,534 -5,200 -5,664 -5,514 -4,457 -4,452 38.01%
NP 22,216 16,781 17,436 20,364 22,938 13,960 13,592 38.79%
-
NP to SH 22,433 17,149 17,534 20,368 23,134 14,158 13,742 38.68%
-
Tax Rate 24.51% 24.80% 22.97% 21.76% 19.38% 24.20% 24.67% -
Total Cost 525,389 521,848 508,894 515,908 454,789 458,024 444,176 11.85%
-
Net Worth 221,305 210,244 210,243 207,248 218,322 166,386 167,387 20.48%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 6,872 7,328 5,496 5,490 5,424 5,410 5,399 17.46%
Div Payout % 30.64% 42.74% 31.35% 26.95% 23.45% 38.22% 39.29% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 221,305 210,244 210,243 207,248 218,322 166,386 167,387 20.48%
NOSH 137,457 137,414 137,413 137,250 135,603 135,273 134,990 1.21%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.06% 3.12% 3.31% 3.80% 4.80% 2.96% 2.97% -
ROE 10.14% 8.16% 8.34% 9.83% 10.60% 8.51% 8.21% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 398.38 391.97 383.03 390.72 352.30 348.91 339.11 11.34%
EPS 16.32 12.48 12.76 14.84 17.06 10.47 10.18 37.01%
DPS 5.00 5.33 4.00 4.00 4.00 4.00 4.00 16.05%
NAPS 1.61 1.53 1.53 1.51 1.61 1.23 1.24 19.03%
Adjusted Per Share Value based on latest NOSH - 137,250
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 331.40 325.97 318.52 324.54 289.11 285.64 277.03 12.70%
EPS 13.58 10.38 10.61 12.33 14.00 8.57 8.32 38.66%
DPS 4.16 4.44 3.33 3.32 3.28 3.27 3.27 17.42%
NAPS 1.3393 1.2724 1.2723 1.2542 1.3212 1.0069 1.013 20.48%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.50 1.20 1.29 1.18 1.26 1.00 0.835 -
P/RPS 0.38 0.31 0.34 0.30 0.36 0.29 0.25 32.23%
P/EPS 9.19 9.62 10.11 7.95 7.39 9.55 8.20 7.90%
EY 10.88 10.40 9.89 12.58 13.54 10.47 12.19 -7.30%
DY 3.33 4.44 3.10 3.39 3.17 4.00 4.79 -21.54%
P/NAPS 0.93 0.78 0.84 0.78 0.78 0.81 0.67 24.45%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 25/02/15 27/11/14 28/08/14 30/05/14 27/02/14 28/11/13 -
Price 1.56 1.23 1.24 1.26 1.22 1.30 0.955 -
P/RPS 0.39 0.31 0.32 0.32 0.35 0.37 0.28 24.74%
P/EPS 9.56 9.86 9.72 8.49 7.15 12.42 9.38 1.27%
EY 10.46 10.15 10.29 11.78 13.98 8.05 10.66 -1.25%
DY 3.21 4.34 3.23 3.17 3.28 3.08 4.19 -16.28%
P/NAPS 0.97 0.80 0.81 0.83 0.76 1.06 0.77 16.65%

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