[DOMINAN] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 30.81%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 553,220 539,652 508,124 547,605 538,629 526,330 536,272 2.09%
PBT 21,670 22,428 24,216 29,431 22,316 22,636 26,028 -11.47%
Tax -5,434 -5,478 -5,472 -7,215 -5,534 -5,200 -5,664 -2.71%
NP 16,236 16,950 18,744 22,216 16,781 17,436 20,364 -13.98%
-
NP to SH 16,305 17,066 18,716 22,433 17,149 17,534 20,368 -13.75%
-
Tax Rate 25.08% 24.42% 22.60% 24.51% 24.80% 22.97% 21.76% -
Total Cost 536,984 522,702 489,380 525,389 521,848 508,894 515,908 2.69%
-
Net Worth 229,396 227,766 224,316 221,305 210,244 210,243 207,248 6.98%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,601 6,601 5,504 6,872 7,328 5,496 5,490 13.03%
Div Payout % 40.49% 38.68% 29.41% 30.64% 42.74% 31.35% 26.95% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 229,396 227,766 224,316 221,305 210,244 210,243 207,248 6.98%
NOSH 165,033 165,048 137,617 137,457 137,414 137,413 137,250 13.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.93% 3.14% 3.69% 4.06% 3.12% 3.31% 3.80% -
ROE 7.11% 7.49% 8.34% 10.14% 8.16% 8.34% 9.83% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 335.22 326.97 369.23 398.38 391.97 383.03 390.72 -9.68%
EPS 9.88 10.34 13.60 16.32 12.48 12.76 14.84 -23.69%
DPS 4.00 4.00 4.00 5.00 5.33 4.00 4.00 0.00%
NAPS 1.39 1.38 1.63 1.61 1.53 1.53 1.51 -5.35%
Adjusted Per Share Value based on latest NOSH - 137,514
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 334.80 326.59 307.51 331.40 325.97 318.52 324.54 2.09%
EPS 9.87 10.33 11.33 13.58 10.38 10.61 12.33 -13.75%
DPS 4.00 4.00 3.33 4.16 4.44 3.33 3.32 13.18%
NAPS 1.3883 1.3784 1.3575 1.3393 1.2724 1.2723 1.2542 6.98%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.15 1.15 1.74 1.50 1.20 1.29 1.18 -
P/RPS 0.34 0.35 0.47 0.38 0.31 0.34 0.30 8.67%
P/EPS 11.64 11.12 12.79 9.19 9.62 10.11 7.95 28.85%
EY 8.59 8.99 7.82 10.88 10.40 9.89 12.58 -22.40%
DY 3.48 3.48 2.30 3.33 4.44 3.10 3.39 1.75%
P/NAPS 0.83 0.83 1.07 0.93 0.78 0.84 0.78 4.21%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 -
Price 1.18 1.23 1.60 1.56 1.23 1.24 1.26 -
P/RPS 0.35 0.38 0.43 0.39 0.31 0.32 0.32 6.13%
P/EPS 11.94 11.90 11.76 9.56 9.86 9.72 8.49 25.44%
EY 8.37 8.41 8.50 10.46 10.15 10.29 11.78 -20.32%
DY 3.39 3.25 2.50 3.21 4.34 3.23 3.17 4.56%
P/NAPS 0.85 0.89 0.98 0.97 0.80 0.81 0.83 1.59%

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