[DOMINAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -73.55%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 477,727 353,988 228,884 109,820 416,229 313,528 203,266 76.86%
PBT 28,452 13,813 9,022 4,946 18,636 13,275 8,701 120.46%
Tax -5,514 -3,343 -2,226 -1,237 -4,600 -3,147 -2,134 88.40%
NP 22,938 10,470 6,796 3,709 14,036 10,128 6,567 130.38%
-
NP to SH 23,134 10,619 6,871 3,713 14,036 10,128 6,567 131.69%
-
Tax Rate 19.38% 24.20% 24.67% 25.01% 24.68% 23.71% 24.53% -
Total Cost 454,789 343,518 222,088 106,111 402,193 303,400 196,699 74.94%
-
Net Worth 218,322 166,386 167,387 162,780 157,871 154,696 156,607 24.81%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 5,424 4,058 2,699 1,345 6,633 5,288 3,948 23.60%
Div Payout % 23.45% 38.22% 39.29% 36.23% 47.26% 52.22% 60.12% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 218,322 166,386 167,387 162,780 157,871 154,696 156,607 24.81%
NOSH 135,603 135,273 134,990 134,528 132,665 132,219 131,603 2.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.80% 2.96% 2.97% 3.38% 3.37% 3.23% 3.23% -
ROE 10.60% 6.38% 4.10% 2.28% 8.89% 6.55% 4.19% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 352.30 261.68 169.56 81.63 313.74 237.13 154.45 73.36%
EPS 17.06 7.85 5.09 2.76 10.58 7.66 4.99 127.11%
DPS 4.00 3.00 2.00 1.00 5.00 4.00 3.00 21.16%
NAPS 1.61 1.23 1.24 1.21 1.19 1.17 1.19 22.34%
Adjusted Per Share Value based on latest NOSH - 134,528
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 289.11 214.23 138.52 66.46 251.89 189.74 123.01 76.86%
EPS 14.00 6.43 4.16 2.25 8.49 6.13 3.97 131.85%
DPS 3.28 2.46 1.63 0.81 4.01 3.20 2.39 23.51%
NAPS 1.3212 1.0069 1.013 0.9851 0.9554 0.9362 0.9478 24.81%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.26 1.00 0.835 0.90 0.855 0.90 0.79 -
P/RPS 0.36 0.38 0.49 1.10 0.27 0.38 0.51 -20.73%
P/EPS 7.39 12.74 16.40 32.61 8.08 11.75 15.83 -39.84%
EY 13.54 7.85 6.10 3.07 12.37 8.51 6.32 66.26%
DY 3.17 3.00 2.40 1.11 5.85 4.44 3.80 -11.39%
P/NAPS 0.78 0.81 0.67 0.74 0.72 0.77 0.66 11.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 27/02/13 28/11/12 -
Price 1.22 1.30 0.955 0.82 0.96 0.86 0.88 -
P/RPS 0.35 0.50 0.56 1.00 0.31 0.36 0.57 -27.77%
P/EPS 7.15 16.56 18.76 29.71 9.07 11.23 17.64 -45.26%
EY 13.98 6.04 5.33 3.37 11.02 8.91 5.67 82.60%
DY 3.28 2.31 2.09 1.22 5.21 4.65 3.41 -2.56%
P/NAPS 0.76 1.06 0.77 0.68 0.81 0.74 0.74 1.79%

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