[DOMINAN] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 15.26%
YoY- 2.56%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 732,870 691,952 656,740 640,329 616,366 598,820 572,650 17.85%
PBT 34,676 34,708 36,331 28,529 24,704 27,040 29,646 11.00%
Tax -7,684 -7,684 -7,671 -6,666 -5,942 -6,512 -6,193 15.45%
NP 26,992 27,024 28,660 21,862 18,762 20,528 23,453 9.81%
-
NP to SH 26,992 27,024 27,862 21,009 18,228 20,068 22,944 11.42%
-
Tax Rate 22.16% 22.14% 21.11% 23.37% 24.05% 24.08% 20.89% -
Total Cost 705,878 664,928 628,080 618,466 597,604 578,292 549,197 18.19%
-
Net Worth 270,993 266,036 265,083 251,000 250,965 249,199 244,295 7.15%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,566 9,914 11,819 12,109 11,557 13,202 8,253 25.20%
Div Payout % 42.85% 36.69% 42.42% 57.64% 63.41% 65.79% 35.97% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 270,993 266,036 265,083 251,000 250,965 249,199 244,295 7.15%
NOSH 165,240 165,240 165,240 165,240 165,108 165,032 165,064 0.07%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.68% 3.91% 4.36% 3.41% 3.04% 3.43% 4.10% -
ROE 9.96% 10.16% 10.51% 8.37% 7.26% 8.05% 9.39% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 443.52 418.76 388.96 387.77 373.31 362.85 346.92 17.77%
EPS 16.34 16.36 16.87 12.72 11.04 12.16 13.90 11.37%
DPS 7.00 6.00 7.00 7.33 7.00 8.00 5.00 25.12%
NAPS 1.64 1.61 1.57 1.52 1.52 1.51 1.48 7.07%
Adjusted Per Share Value based on latest NOSH - 165,240
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 443.52 418.76 397.45 387.51 373.01 362.39 346.56 17.85%
EPS 16.34 16.35 16.86 12.71 11.03 12.14 13.89 11.42%
DPS 7.00 6.00 7.15 7.33 6.99 7.99 4.99 25.28%
NAPS 1.64 1.61 1.6042 1.519 1.5188 1.5081 1.4784 7.15%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.31 1.27 1.31 1.30 1.31 1.28 1.21 -
P/RPS 0.30 0.30 0.34 0.34 0.35 0.35 0.35 -9.75%
P/EPS 8.02 7.77 7.94 10.22 11.87 10.53 8.71 -5.34%
EY 12.47 12.88 12.60 9.79 8.43 9.50 11.49 5.60%
DY 5.34 4.72 5.34 5.64 5.34 6.25 4.13 18.66%
P/NAPS 0.80 0.79 0.83 0.86 0.86 0.85 0.82 -1.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 31/05/18 26/02/18 24/11/17 28/08/17 25/05/17 -
Price 1.30 1.31 1.27 1.28 1.28 1.27 1.22 -
P/RPS 0.29 0.31 0.33 0.33 0.34 0.35 0.35 -11.77%
P/EPS 7.96 8.01 7.70 10.06 11.59 10.44 8.78 -6.32%
EY 12.57 12.48 12.99 9.94 8.63 9.57 11.39 6.78%
DY 5.38 4.58 5.51 5.73 5.47 6.30 4.10 19.83%
P/NAPS 0.79 0.81 0.81 0.84 0.84 0.84 0.82 -2.45%

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