[DOMINAN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 117.85%
YoY- 64.82%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 403,972 263,165 134,068 477,727 353,988 228,884 109,820 137.72%
PBT 16,737 11,318 6,507 28,452 13,813 9,022 4,946 124.89%
Tax -4,151 -2,600 -1,416 -5,514 -3,343 -2,226 -1,237 123.64%
NP 12,586 8,718 5,091 22,938 10,470 6,796 3,709 125.31%
-
NP to SH 12,862 8,767 5,092 23,134 10,619 6,871 3,713 128.42%
-
Tax Rate 24.80% 22.97% 21.76% 19.38% 24.20% 24.67% 25.01% -
Total Cost 391,386 254,447 128,977 454,789 343,518 222,088 106,111 138.15%
-
Net Worth 210,244 210,243 207,248 218,322 166,386 167,387 162,780 18.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,496 2,748 1,372 5,424 4,058 2,699 1,345 154.93%
Div Payout % 42.74% 31.35% 26.95% 23.45% 38.22% 39.29% 36.23% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 210,244 210,243 207,248 218,322 166,386 167,387 162,780 18.54%
NOSH 137,414 137,413 137,250 135,603 135,273 134,990 134,528 1.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.12% 3.31% 3.80% 4.80% 2.96% 2.97% 3.38% -
ROE 6.12% 4.17% 2.46% 10.60% 6.38% 4.10% 2.28% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 293.98 191.51 97.68 352.30 261.68 169.56 81.63 134.40%
EPS 9.36 6.38 3.71 17.06 7.85 5.09 2.76 125.22%
DPS 4.00 2.00 1.00 4.00 3.00 2.00 1.00 151.34%
NAPS 1.53 1.53 1.51 1.61 1.23 1.24 1.21 16.88%
Adjusted Per Share Value based on latest NOSH - 139,210
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 244.48 159.26 81.14 289.11 214.23 138.52 66.46 137.73%
EPS 7.78 5.31 3.08 14.00 6.43 4.16 2.25 128.14%
DPS 3.33 1.66 0.83 3.28 2.46 1.63 0.81 155.96%
NAPS 1.2724 1.2723 1.2542 1.3212 1.0069 1.013 0.9851 18.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.20 1.29 1.18 1.26 1.00 0.835 0.90 -
P/RPS 0.41 0.67 1.21 0.36 0.38 0.49 1.10 -48.11%
P/EPS 12.82 20.22 31.81 7.39 12.74 16.40 32.61 -46.24%
EY 7.80 4.95 3.14 13.54 7.85 6.10 3.07 85.88%
DY 3.33 1.55 0.85 3.17 3.00 2.40 1.11 107.59%
P/NAPS 0.78 0.84 0.78 0.78 0.81 0.67 0.74 3.56%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 28/08/14 30/05/14 27/02/14 28/11/13 29/08/13 -
Price 1.23 1.24 1.26 1.22 1.30 0.955 0.82 -
P/RPS 0.42 0.65 1.29 0.35 0.50 0.56 1.00 -43.82%
P/EPS 13.14 19.44 33.96 7.15 16.56 18.76 29.71 -41.86%
EY 7.61 5.15 2.94 13.98 6.04 5.33 3.37 71.86%
DY 3.25 1.61 0.79 3.28 2.31 2.09 1.22 91.82%
P/NAPS 0.80 0.81 0.83 0.76 1.06 0.77 0.68 11.41%

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