[DOMINAN] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 54.23%
YoY- -26.75%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 228,884 109,820 416,229 313,528 203,266 101,910 371,872 -27.62%
PBT 9,022 4,946 18,636 13,275 8,701 5,087 23,841 -47.65%
Tax -2,226 -1,237 -4,600 -3,147 -2,134 -1,192 -5,990 -48.27%
NP 6,796 3,709 14,036 10,128 6,567 3,895 17,851 -47.44%
-
NP to SH 6,871 3,713 14,036 10,128 6,567 3,895 17,851 -47.05%
-
Tax Rate 24.67% 25.01% 24.68% 23.71% 24.53% 23.43% 25.12% -
Total Cost 222,088 106,111 402,193 303,400 196,699 98,015 354,021 -26.69%
-
Net Worth 167,387 162,780 157,871 154,696 156,607 153,439 144,893 10.08%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,699 1,345 6,633 5,288 3,948 2,622 8,819 -54.55%
Div Payout % 39.29% 36.23% 47.26% 52.22% 60.12% 67.34% 49.41% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 167,387 162,780 157,871 154,696 156,607 153,439 144,893 10.08%
NOSH 134,990 134,528 132,665 132,219 131,603 131,144 125,994 4.70%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.97% 3.38% 3.37% 3.23% 3.23% 3.82% 4.80% -
ROE 4.10% 2.28% 8.89% 6.55% 4.19% 2.54% 12.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 169.56 81.63 313.74 237.13 154.45 77.71 295.15 -30.86%
EPS 5.09 2.76 10.58 7.66 4.99 2.97 14.03 -49.10%
DPS 2.00 1.00 5.00 4.00 3.00 2.00 7.00 -56.58%
NAPS 1.24 1.21 1.19 1.17 1.19 1.17 1.15 5.14%
Adjusted Per Share Value based on latest NOSH - 133,370
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 138.52 66.46 251.89 189.74 123.01 61.67 225.05 -27.62%
EPS 4.16 2.25 8.49 6.13 3.97 2.36 10.80 -47.02%
DPS 1.63 0.81 4.01 3.20 2.39 1.59 5.34 -54.63%
NAPS 1.013 0.9851 0.9554 0.9362 0.9478 0.9286 0.8769 10.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.835 0.90 0.855 0.90 0.79 0.76 0.69 -
P/RPS 0.49 1.10 0.27 0.38 0.51 0.98 0.23 65.49%
P/EPS 16.40 32.61 8.08 11.75 15.83 25.59 4.87 124.50%
EY 6.10 3.07 12.37 8.51 6.32 3.91 20.53 -55.43%
DY 2.40 1.11 5.85 4.44 3.80 2.63 10.14 -61.70%
P/NAPS 0.67 0.74 0.72 0.77 0.66 0.65 0.60 7.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 27/02/13 28/11/12 28/08/12 29/05/12 -
Price 0.955 0.82 0.96 0.86 0.88 0.77 0.74 -
P/RPS 0.56 1.00 0.31 0.36 0.57 0.99 0.25 71.11%
P/EPS 18.76 29.71 9.07 11.23 17.64 25.93 5.22 134.44%
EY 5.33 3.37 11.02 8.91 5.67 3.86 19.15 -57.33%
DY 2.09 1.22 5.21 4.65 3.41 2.60 9.46 -63.42%
P/NAPS 0.77 0.68 0.81 0.74 0.74 0.66 0.64 13.10%

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