[DOMINAN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 29.11%
YoY- 40.78%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 313,528 203,266 101,910 371,872 275,200 173,083 85,821 136.27%
PBT 13,275 8,701 5,087 23,841 18,127 11,610 6,139 66.83%
Tax -3,147 -2,134 -1,192 -5,990 -4,301 -2,731 -1,510 62.79%
NP 10,128 6,567 3,895 17,851 13,826 8,879 4,629 68.13%
-
NP to SH 10,128 6,567 3,895 17,851 13,826 8,879 4,497 71.39%
-
Tax Rate 23.71% 24.53% 23.43% 25.12% 23.73% 23.52% 24.60% -
Total Cost 303,400 196,699 98,015 354,021 261,374 164,204 81,192 139.84%
-
Net Worth 154,696 156,607 153,439 144,893 146,392 145,065 141,155 6.26%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,288 3,948 2,622 8,819 7,507 2,501 1,249 160.56%
Div Payout % 52.22% 60.12% 67.34% 49.41% 54.30% 28.17% 27.78% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 154,696 156,607 153,439 144,893 146,392 145,065 141,155 6.26%
NOSH 132,219 131,603 131,144 125,994 125,122 125,056 124,916 3.84%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.23% 3.23% 3.82% 4.80% 5.02% 5.13% 5.39% -
ROE 6.55% 4.19% 2.54% 12.32% 9.44% 6.12% 3.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 237.13 154.45 77.71 295.15 219.95 138.40 68.70 127.53%
EPS 7.66 4.99 2.97 14.03 11.05 7.10 3.60 65.05%
DPS 4.00 3.00 2.00 7.00 6.00 2.00 1.00 150.92%
NAPS 1.17 1.19 1.17 1.15 1.17 1.16 1.13 2.33%
Adjusted Per Share Value based on latest NOSH - 127,422
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 189.74 123.01 61.67 225.05 166.55 104.75 51.94 136.26%
EPS 6.13 3.97 2.36 10.80 8.37 5.37 2.72 71.47%
DPS 3.20 2.39 1.59 5.34 4.54 1.51 0.76 159.61%
NAPS 0.9362 0.9478 0.9286 0.8769 0.8859 0.8779 0.8542 6.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.79 0.76 0.69 0.54 0.50 0.57 -
P/RPS 0.38 0.51 0.98 0.23 0.25 0.36 0.83 -40.45%
P/EPS 11.75 15.83 25.59 4.87 4.89 7.04 15.83 -17.94%
EY 8.51 6.32 3.91 20.53 20.46 14.20 6.32 21.82%
DY 4.44 3.80 2.63 10.14 11.11 4.00 1.75 85.49%
P/NAPS 0.77 0.66 0.65 0.60 0.46 0.43 0.50 33.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 24/11/11 26/08/11 -
Price 0.86 0.88 0.77 0.74 0.63 0.56 0.49 -
P/RPS 0.36 0.57 0.99 0.25 0.29 0.40 0.71 -36.28%
P/EPS 11.23 17.64 25.93 5.22 5.70 7.89 13.61 -11.97%
EY 8.91 5.67 3.86 19.15 17.54 12.68 7.35 13.62%
DY 4.65 3.41 2.60 9.46 9.52 3.57 2.04 72.76%
P/NAPS 0.74 0.74 0.66 0.64 0.54 0.48 0.43 43.37%

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