[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 2.82%
YoY- -26.75%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 457,768 439,280 416,229 418,037 406,532 407,640 371,872 14.84%
PBT 18,044 19,784 18,636 17,700 17,402 20,348 23,841 -16.93%
Tax -4,452 -4,948 -4,600 -4,196 -4,268 -4,768 -5,990 -17.93%
NP 13,592 14,836 14,036 13,504 13,134 15,580 17,851 -16.60%
-
NP to SH 13,742 14,852 14,036 13,504 13,134 15,580 17,851 -15.99%
-
Tax Rate 24.67% 25.01% 24.68% 23.71% 24.53% 23.43% 25.12% -
Total Cost 444,176 424,444 402,193 404,533 393,398 392,060 354,021 16.31%
-
Net Worth 167,387 162,780 157,871 154,696 156,607 153,439 144,893 10.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,399 5,381 6,633 7,051 7,896 10,491 8,819 -27.87%
Div Payout % 39.29% 36.23% 47.26% 52.22% 60.12% 67.34% 49.41% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 167,387 162,780 157,871 154,696 156,607 153,439 144,893 10.08%
NOSH 134,990 134,528 132,665 132,219 131,603 131,144 125,994 4.70%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.97% 3.38% 3.37% 3.23% 3.23% 3.82% 4.80% -
ROE 8.21% 9.12% 8.89% 8.73% 8.39% 10.15% 12.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 339.11 326.53 313.74 316.17 308.91 310.83 295.15 9.68%
EPS 10.18 11.04 10.58 10.21 9.98 11.88 14.03 -19.23%
DPS 4.00 4.00 5.00 5.33 6.00 8.00 7.00 -31.11%
NAPS 1.24 1.21 1.19 1.17 1.19 1.17 1.15 5.14%
Adjusted Per Share Value based on latest NOSH - 133,370
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 277.03 265.84 251.89 252.99 246.02 246.70 225.05 14.84%
EPS 8.32 8.99 8.49 8.17 7.95 9.43 10.80 -15.95%
DPS 3.27 3.26 4.01 4.27 4.78 6.35 5.34 -27.86%
NAPS 1.013 0.9851 0.9554 0.9362 0.9478 0.9286 0.8769 10.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.835 0.90 0.855 0.90 0.79 0.76 0.69 -
P/RPS 0.25 0.28 0.27 0.28 0.26 0.24 0.23 5.71%
P/EPS 8.20 8.15 8.08 8.81 7.92 6.40 4.87 41.48%
EY 12.19 12.27 12.37 11.35 12.63 15.63 20.53 -29.33%
DY 4.79 4.44 5.85 5.93 7.59 10.53 10.14 -39.31%
P/NAPS 0.67 0.74 0.72 0.77 0.66 0.65 0.60 7.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.955 0.82 0.96 0.86 0.88 0.77 0.74 -
P/RPS 0.28 0.25 0.31 0.27 0.28 0.25 0.25 7.84%
P/EPS 9.38 7.43 9.07 8.42 8.82 6.48 5.22 47.75%
EY 10.66 13.46 11.02 11.88 11.34 15.43 19.15 -32.30%
DY 4.19 4.88 5.21 6.20 6.82 10.39 9.46 -41.86%
P/NAPS 0.77 0.68 0.81 0.74 0.74 0.66 0.64 13.10%

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