[DOMINAN] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock

[DOMINAN] DOMINANT ENTERPRISE BHD

Announcement Date

24-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Sep-2017 [#2]

Profit Trend

QoQ- -9.17%

YoY- 5.6%

Quarter Report

2nd 2018 Quarter Report_FINAL.pdf

Latest QR

Upcoming QR

DOMINAN's Result

DOMINAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	691,952	656,740	640,329	616,366	598,820	572,650	569,444	13.91%
YoY %	5.36%	2.56%	3.89%	2.93%	4.57%	0.56%	-	-
Horiz. %	121.51%	115.33%	112.45%	108.24%	105.16%	100.56%	100.00%	-
PBT	34,708	36,331	28,529	24,704	27,040	29,646	27,464	16.94%
YoY %	-4.47%	27.35%	15.48%	-8.64%	-8.79%	7.94%	-	-
Horiz. %	126.38%	132.29%	103.88%	89.95%	98.46%	107.94%	100.00%	-
Tax	-7,684	-7,671	-6,666	-5,942	-6,512	-6,193	-6,469	12.19%
YoY %	-0.17%	-15.08%	-12.18%	8.75%	-5.15%	4.27%	-	-
Horiz. %	118.78%	118.58%	103.05%	91.85%	100.66%	95.73%	100.00%	-
NP	27,024	28,660	21,862	18,762	20,528	23,453	20,994	18.38%
YoY %	-5.71%	31.10%	16.52%	-8.60%	-12.47%	11.71%	-	-
Horiz. %	128.72%	136.52%	104.13%	89.37%	97.78%	111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,024	27,862	21,009	18,228	20,068	22,944	20,484	20.34%
YoY %	-3.01%	32.62%	15.26%	-9.17%	-12.53%	12.01%	-	-
Horiz. %	131.93%	136.02%	102.56%	88.99%	97.97%	112.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	21.11%	23.37%	24.05%	24.08%	20.89%	23.55%	-
YoY %	4.88%	-9.67%	-2.83%	-0.12%	15.27%	-11.30%	-	-
Horiz. %	94.01%	89.64%	99.24%	102.12%	102.25%	88.70%	100.00%	-
Total Cost	664,928	628,080	618,466	597,604	578,292	549,197	548,449	13.73%
YoY %	5.87%	1.55%	3.49%	3.34%	5.30%	0.14%	-	-
Horiz. %	121.24%	114.52%	112.77%	108.96%	105.44%	100.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	266,036	265,083	251,000	250,965	249,199	244,295	239,273	7.34%
YoY %	0.36%	5.61%	0.01%	0.71%	2.01%	2.10%	-	-
Horiz. %	111.19%	110.79%	104.90%	104.89%	104.15%	102.10%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	9,914	11,819	12,109	11,557	13,202	8,253	8,800	8.29%
YoY %	-16.12%	-2.39%	4.78%	-12.46%	59.97%	-6.22%	-	-
Horiz. %	112.66%	134.31%	137.60%	131.33%	150.02%	93.78%	100.00%	-
Div Payout %	36.69%	42.42%	57.64%	63.41%	65.79%	35.97%	42.96%	-
YoY %	-13.51%	-26.41%	-9.10%	-3.62%	82.90%	-16.27%	-	-
Horiz. %	85.41%	98.74%	134.17%	147.60%	153.14%	83.73%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	266,036	265,083	251,000	250,965	249,199	244,295	239,273	7.34%
YoY %	0.36%	5.61%	0.01%	0.71%	2.01%	2.10%	-	-
Horiz. %	111.19%	110.79%	104.90%	104.89%	104.15%	102.10%	100.00%	-
NOSH	165,240	165,240	165,240	165,108	165,032	165,064	165,016	0.09%
YoY %	0.00%	0.00%	0.08%	0.05%	-0.02%	0.03%	-	-
Horiz. %	100.14%	100.14%	100.14%	100.06%	100.01%	100.03%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	3.91%	4.36%	3.41%	3.04%	3.43%	4.10%	3.69%	-
YoY %	-10.32%	27.86%	12.17%	-11.37%	-16.34%	11.11%	-	-
Horiz. %	105.96%	118.16%	92.41%	82.38%	92.95%	111.11%	100.00%	-
ROE	10.16%	10.51%	8.37%	7.26%	8.05%	9.39%	8.56%	-
YoY %	-3.33%	25.57%	15.29%	-9.81%	-14.27%	9.70%	-	-
Horiz. %	118.69%	122.78%	97.78%	84.81%	94.04%	109.70%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	418.76	388.96	387.77	373.31	362.85	346.92	345.08	13.81%
YoY %	7.66%	0.31%	3.87%	2.88%	4.59%	0.53%	-	-
Horiz. %	121.35%	112.72%	112.37%	108.18%	105.15%	100.53%	100.00%	-
EPS	16.36	16.87	12.72	11.04	12.16	13.90	12.41	20.28%
YoY %	-3.02%	32.63%	15.22%	-9.21%	-12.52%	12.01%	-	-
Horiz. %	131.83%	135.94%	102.50%	88.96%	97.99%	112.01%	100.00%	-
DPS	6.00	7.00	7.33	7.00	8.00	5.00	5.33	8.23%
YoY %	-14.29%	-4.50%	4.71%	-12.50%	60.00%	-6.19%	-	-
Horiz. %	112.57%	131.33%	137.52%	131.33%	150.09%	93.81%	100.00%	-
NAPS	1.61	1.57	1.52	1.52	1.51	1.48	1.45	7.24%
YoY %	2.55%	3.29%	0.00%	0.66%	2.03%	2.07%	-	-
Horiz. %	111.03%	108.28%	104.83%	104.83%	104.14%	102.07%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 165,201
RPS	418.76	397.45	387.51	373.01	362.39	346.56	344.62	13.91%
YoY %	5.36%	2.57%	3.89%	2.93%	4.57%	0.56%	-	-
Horiz. %	121.51%	115.33%	112.45%	108.24%	105.16%	100.56%	100.00%	-
EPS	16.35	16.86	12.71	11.03	12.14	13.89	12.40	20.30%
YoY %	-3.02%	32.65%	15.23%	-9.14%	-12.60%	12.02%	-	-
Horiz. %	131.85%	135.97%	102.50%	88.95%	97.90%	112.02%	100.00%	-
DPS	6.00	7.15	7.33	6.99	7.99	4.99	5.33	8.23%
YoY %	-16.08%	-2.46%	4.86%	-12.52%	60.12%	-6.38%	-	-
Horiz. %	112.57%	134.15%	137.52%	131.14%	149.91%	93.62%	100.00%	-
NAPS	1.61	1.6042	1.519	1.5188	1.5081	1.4784	1.448	7.34%
YoY %	0.36%	5.61%	0.01%	0.71%	2.01%	2.10%	-	-
Horiz. %	111.19%	110.79%	104.90%	104.89%	104.15%	102.10%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.27	1.31	1.30	1.31	1.28	1.21	1.23	-
P/RPS	0.30	0.34	0.34	0.35	0.35	0.35	0.36	-11.47%
YoY %	-11.76%	0.00%	-2.86%	0.00%	0.00%	-2.78%	-	-
Horiz. %	83.33%	94.44%	94.44%	97.22%	97.22%	97.22%	100.00%	-
P/EPS	7.77	7.94	10.22	11.87	10.53	8.71	9.91	-15.00%
YoY %	-2.14%	-22.31%	-13.90%	12.73%	20.90%	-12.11%	-	-
Horiz. %	78.41%	80.12%	103.13%	119.78%	106.26%	87.89%	100.00%	-
EY	12.88	12.60	9.79	8.43	9.50	11.49	10.09	17.72%
YoY %	2.22%	28.70%	16.13%	-11.26%	-17.32%	13.88%	-	-
Horiz. %	127.65%	124.88%	97.03%	83.55%	94.15%	113.88%	100.00%	-
DY	4.72	5.34	5.64	5.34	6.25	4.13	4.34	5.77%
YoY %	-11.61%	-5.32%	5.62%	-14.56%	51.33%	-4.84%	-	-
Horiz. %	108.76%	123.04%	129.95%	123.04%	144.01%	95.16%	100.00%	-
P/NAPS	0.79	0.83	0.86	0.86	0.85	0.82	0.85	-4.77%
YoY %	-4.82%	-3.49%	0.00%	1.18%	3.66%	-3.53%	-	-
Horiz. %	92.94%	97.65%	101.18%	101.18%	100.00%	96.47%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	31/05/18	26/02/18	24/11/17	28/08/17	25/05/17	24/02/17	-
Price	1.31	1.27	1.28	1.28	1.27	1.22	1.19	-
P/RPS	0.31	0.33	0.33	0.34	0.35	0.35	0.34	-5.98%
YoY %	-6.06%	0.00%	-2.94%	-2.86%	0.00%	2.94%	-	-
Horiz. %	91.18%	97.06%	97.06%	100.00%	102.94%	102.94%	100.00%	-
P/EPS	8.01	7.70	10.06	11.59	10.44	8.78	9.59	-11.33%
YoY %	4.03%	-23.46%	-13.20%	11.02%	18.91%	-8.45%	-	-
Horiz. %	83.52%	80.29%	104.90%	120.86%	108.86%	91.55%	100.00%	-
EY	12.48	12.99	9.94	8.63	9.57	11.39	10.43	12.74%
YoY %	-3.93%	30.68%	15.18%	-9.82%	-15.98%	9.20%	-	-
Horiz. %	119.65%	124.54%	95.30%	82.74%	91.75%	109.20%	100.00%	-
DY	4.58	5.51	5.73	5.47	6.30	4.10	4.48	1.48%
YoY %	-16.88%	-3.84%	4.75%	-13.17%	53.66%	-8.48%	-	-
Horiz. %	102.23%	122.99%	127.90%	122.10%	140.62%	91.52%	100.00%	-
P/NAPS	0.81	0.81	0.84	0.84	0.84	0.82	0.82	-0.81%
YoY %	0.00%	-3.57%	0.00%	0.00%	2.44%	0.00%	-	-
Horiz. %	98.78%	98.78%	102.44%	102.44%	102.44%	100.00%	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