[DOMINAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -15.7%
YoY- -26.04%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 439,280 416,229 418,037 406,532 407,640 371,872 366,933 12.75%
PBT 19,784 18,636 17,700 17,402 20,348 23,841 24,169 -12.50%
Tax -4,948 -4,600 -4,196 -4,268 -4,768 -5,990 -5,734 -9.36%
NP 14,836 14,036 13,504 13,134 15,580 17,851 18,434 -13.48%
-
NP to SH 14,852 14,036 13,504 13,134 15,580 17,851 18,434 -13.42%
-
Tax Rate 25.01% 24.68% 23.71% 24.53% 23.43% 25.12% 23.72% -
Total Cost 424,444 402,193 404,533 393,398 392,060 354,021 348,498 14.05%
-
Net Worth 162,780 157,871 154,696 156,607 153,439 144,893 146,392 7.33%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,381 6,633 7,051 7,896 10,491 8,819 10,009 -33.90%
Div Payout % 36.23% 47.26% 52.22% 60.12% 67.34% 49.41% 54.30% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 162,780 157,871 154,696 156,607 153,439 144,893 146,392 7.33%
NOSH 134,528 132,665 132,219 131,603 131,144 125,994 125,122 4.95%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.38% 3.37% 3.23% 3.23% 3.82% 4.80% 5.02% -
ROE 9.12% 8.89% 8.73% 8.39% 10.15% 12.32% 12.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 326.53 313.74 316.17 308.91 310.83 295.15 293.26 7.43%
EPS 11.04 10.58 10.21 9.98 11.88 14.03 14.73 -17.50%
DPS 4.00 5.00 5.33 6.00 8.00 7.00 8.00 -37.03%
NAPS 1.21 1.19 1.17 1.19 1.17 1.15 1.17 2.26%
Adjusted Per Share Value based on latest NOSH - 132,326
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 265.84 251.89 252.99 246.02 246.70 225.05 222.06 12.75%
EPS 8.99 8.49 8.17 7.95 9.43 10.80 11.16 -13.43%
DPS 3.26 4.01 4.27 4.78 6.35 5.34 6.06 -33.88%
NAPS 0.9851 0.9554 0.9362 0.9478 0.9286 0.8769 0.8859 7.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.90 0.855 0.90 0.79 0.76 0.69 0.54 -
P/RPS 0.28 0.27 0.28 0.26 0.24 0.23 0.18 34.28%
P/EPS 8.15 8.08 8.81 7.92 6.40 4.87 3.67 70.29%
EY 12.27 12.37 11.35 12.63 15.63 20.53 27.28 -41.32%
DY 4.44 5.85 5.93 7.59 10.53 10.14 14.81 -55.23%
P/NAPS 0.74 0.72 0.77 0.66 0.65 0.60 0.46 37.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 -
Price 0.82 0.96 0.86 0.88 0.77 0.74 0.63 -
P/RPS 0.25 0.31 0.27 0.28 0.25 0.25 0.21 12.33%
P/EPS 7.43 9.07 8.42 8.82 6.48 5.22 4.28 44.49%
EY 13.46 11.02 11.88 11.34 15.43 19.15 23.39 -30.83%
DY 4.88 5.21 6.20 6.82 10.39 9.46 12.70 -47.17%
P/NAPS 0.68 0.81 0.74 0.74 0.66 0.64 0.54 16.62%

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