[DOMINAN] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 63.39%
YoY- 64.82%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 538,629 526,330 536,272 477,727 471,984 457,768 439,280 14.51%
PBT 22,316 22,636 26,028 28,452 18,417 18,044 19,784 8.33%
Tax -5,534 -5,200 -5,664 -5,514 -4,457 -4,452 -4,948 7.72%
NP 16,781 17,436 20,364 22,938 13,960 13,592 14,836 8.53%
-
NP to SH 17,149 17,534 20,368 23,134 14,158 13,742 14,852 10.03%
-
Tax Rate 24.80% 22.97% 21.76% 19.38% 24.20% 24.67% 25.01% -
Total Cost 521,848 508,894 515,908 454,789 458,024 444,176 424,444 14.72%
-
Net Worth 210,244 210,243 207,248 218,322 166,386 167,387 162,780 18.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,328 5,496 5,490 5,424 5,410 5,399 5,381 22.79%
Div Payout % 42.74% 31.35% 26.95% 23.45% 38.22% 39.29% 36.23% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 210,244 210,243 207,248 218,322 166,386 167,387 162,780 18.54%
NOSH 137,414 137,413 137,250 135,603 135,273 134,990 134,528 1.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.12% 3.31% 3.80% 4.80% 2.96% 2.97% 3.38% -
ROE 8.16% 8.34% 9.83% 10.60% 8.51% 8.21% 9.12% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 391.97 383.03 390.72 352.30 348.91 339.11 326.53 12.91%
EPS 12.48 12.76 14.84 17.06 10.47 10.18 11.04 8.49%
DPS 5.33 4.00 4.00 4.00 4.00 4.00 4.00 21.02%
NAPS 1.53 1.53 1.51 1.61 1.23 1.24 1.21 16.88%
Adjusted Per Share Value based on latest NOSH - 139,210
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 325.97 318.52 324.54 289.11 285.64 277.03 265.84 14.51%
EPS 10.38 10.61 12.33 14.00 8.57 8.32 8.99 10.03%
DPS 4.44 3.33 3.32 3.28 3.27 3.27 3.26 22.80%
NAPS 1.2724 1.2723 1.2542 1.3212 1.0069 1.013 0.9851 18.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.20 1.29 1.18 1.26 1.00 0.835 0.90 -
P/RPS 0.31 0.34 0.30 0.36 0.29 0.25 0.28 7.00%
P/EPS 9.62 10.11 7.95 7.39 9.55 8.20 8.15 11.65%
EY 10.40 9.89 12.58 13.54 10.47 12.19 12.27 -10.41%
DY 4.44 3.10 3.39 3.17 4.00 4.79 4.44 0.00%
P/NAPS 0.78 0.84 0.78 0.78 0.81 0.67 0.74 3.56%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 1.23 1.24 1.26 1.22 1.30 0.955 0.82 -
P/RPS 0.31 0.32 0.32 0.35 0.37 0.28 0.25 15.37%
P/EPS 9.86 9.72 8.49 7.15 12.42 9.38 7.43 20.69%
EY 10.15 10.29 11.78 13.98 8.05 10.66 13.46 -17.10%
DY 4.34 3.23 3.17 3.28 3.08 4.19 4.88 -7.50%
P/NAPS 0.80 0.81 0.83 0.76 1.06 0.77 0.68 11.41%

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