[DOMINAN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 85.05%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 134,068 477,727 353,988 228,884 109,820 416,229 313,528 -43.32%
PBT 6,507 28,452 13,813 9,022 4,946 18,636 13,275 -37.91%
Tax -1,416 -5,514 -3,343 -2,226 -1,237 -4,600 -3,147 -41.36%
NP 5,091 22,938 10,470 6,796 3,709 14,036 10,128 -36.85%
-
NP to SH 5,092 23,134 10,619 6,871 3,713 14,036 10,128 -36.85%
-
Tax Rate 21.76% 19.38% 24.20% 24.67% 25.01% 24.68% 23.71% -
Total Cost 128,977 454,789 343,518 222,088 106,111 402,193 303,400 -43.55%
-
Net Worth 207,248 218,322 166,386 167,387 162,780 157,871 154,696 21.59%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,372 5,424 4,058 2,699 1,345 6,633 5,288 -59.42%
Div Payout % 26.95% 23.45% 38.22% 39.29% 36.23% 47.26% 52.22% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 207,248 218,322 166,386 167,387 162,780 157,871 154,696 21.59%
NOSH 137,250 135,603 135,273 134,990 134,528 132,665 132,219 2.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.80% 4.80% 2.96% 2.97% 3.38% 3.37% 3.23% -
ROE 2.46% 10.60% 6.38% 4.10% 2.28% 8.89% 6.55% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.68 352.30 261.68 169.56 81.63 313.74 237.13 -44.72%
EPS 3.71 17.06 7.85 5.09 2.76 10.58 7.66 -38.40%
DPS 1.00 4.00 3.00 2.00 1.00 5.00 4.00 -60.41%
NAPS 1.51 1.61 1.23 1.24 1.21 1.19 1.17 18.59%
Adjusted Per Share Value based on latest NOSH - 135,536
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 81.14 289.11 214.23 138.52 66.46 251.89 189.74 -43.32%
EPS 3.08 14.00 6.43 4.16 2.25 8.49 6.13 -36.87%
DPS 0.83 3.28 2.46 1.63 0.81 4.01 3.20 -59.42%
NAPS 1.2542 1.3212 1.0069 1.013 0.9851 0.9554 0.9362 21.59%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.18 1.26 1.00 0.835 0.90 0.855 0.90 -
P/RPS 1.21 0.36 0.38 0.49 1.10 0.27 0.38 116.89%
P/EPS 31.81 7.39 12.74 16.40 32.61 8.08 11.75 94.59%
EY 3.14 13.54 7.85 6.10 3.07 12.37 8.51 -48.65%
DY 0.85 3.17 3.00 2.40 1.11 5.85 4.44 -66.88%
P/NAPS 0.78 0.78 0.81 0.67 0.74 0.72 0.77 0.86%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 28/05/13 27/02/13 -
Price 1.26 1.22 1.30 0.955 0.82 0.96 0.86 -
P/RPS 1.29 0.35 0.50 0.56 1.00 0.31 0.36 134.71%
P/EPS 33.96 7.15 16.56 18.76 29.71 9.07 11.23 109.54%
EY 2.94 13.98 6.04 5.33 3.37 11.02 8.91 -52.34%
DY 0.79 3.28 2.31 2.09 1.22 5.21 4.65 -69.42%
P/NAPS 0.83 0.76 1.06 0.77 0.68 0.81 0.74 7.97%

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