[DOMINAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 38.59%
YoY- -21.37%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 353,988 228,884 109,820 416,229 313,528 203,266 101,910 128.83%
PBT 13,813 9,022 4,946 18,636 13,275 8,701 5,087 94.27%
Tax -3,343 -2,226 -1,237 -4,600 -3,147 -2,134 -1,192 98.49%
NP 10,470 6,796 3,709 14,036 10,128 6,567 3,895 92.97%
-
NP to SH 10,619 6,871 3,713 14,036 10,128 6,567 3,895 94.80%
-
Tax Rate 24.20% 24.67% 25.01% 24.68% 23.71% 24.53% 23.43% -
Total Cost 343,518 222,088 106,111 402,193 303,400 196,699 98,015 130.20%
-
Net Worth 166,386 167,387 162,780 157,871 154,696 156,607 153,439 5.53%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,058 2,699 1,345 6,633 5,288 3,948 2,622 33.69%
Div Payout % 38.22% 39.29% 36.23% 47.26% 52.22% 60.12% 67.34% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 166,386 167,387 162,780 157,871 154,696 156,607 153,439 5.53%
NOSH 135,273 134,990 134,528 132,665 132,219 131,603 131,144 2.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.96% 2.97% 3.38% 3.37% 3.23% 3.23% 3.82% -
ROE 6.38% 4.10% 2.28% 8.89% 6.55% 4.19% 2.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 261.68 169.56 81.63 313.74 237.13 154.45 77.71 124.16%
EPS 7.85 5.09 2.76 10.58 7.66 4.99 2.97 90.82%
DPS 3.00 2.00 1.00 5.00 4.00 3.00 2.00 30.94%
NAPS 1.23 1.24 1.21 1.19 1.17 1.19 1.17 3.38%
Adjusted Per Share Value based on latest NOSH - 133,801
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 214.23 138.52 66.46 251.89 189.74 123.01 61.67 128.85%
EPS 6.43 4.16 2.25 8.49 6.13 3.97 2.36 94.71%
DPS 2.46 1.63 0.81 4.01 3.20 2.39 1.59 33.66%
NAPS 1.0069 1.013 0.9851 0.9554 0.9362 0.9478 0.9286 5.52%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.00 0.835 0.90 0.855 0.90 0.79 0.76 -
P/RPS 0.38 0.49 1.10 0.27 0.38 0.51 0.98 -46.73%
P/EPS 12.74 16.40 32.61 8.08 11.75 15.83 25.59 -37.10%
EY 7.85 6.10 3.07 12.37 8.51 6.32 3.91 58.94%
DY 3.00 2.40 1.11 5.85 4.44 3.80 2.63 9.14%
P/NAPS 0.81 0.67 0.74 0.72 0.77 0.66 0.65 15.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 28/05/13 27/02/13 28/11/12 28/08/12 -
Price 1.30 0.955 0.82 0.96 0.86 0.88 0.77 -
P/RPS 0.50 0.56 1.00 0.31 0.36 0.57 0.99 -36.50%
P/EPS 16.56 18.76 29.71 9.07 11.23 17.64 25.93 -25.77%
EY 6.04 5.33 3.37 11.02 8.91 5.67 3.86 34.67%
DY 2.31 2.09 1.22 5.21 4.65 3.41 2.60 -7.56%
P/NAPS 1.06 0.77 0.68 0.81 0.74 0.74 0.66 37.02%

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