[DOMINAN] QoQ 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- 9.72%
YoY- -2.93%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 125,104 119,064 109,820 102,700 110,262 101,356 101,910 14.60%
PBT 4,791 4,076 4,946 5,360 4,574 3,614 5,087 -3.90%
Tax -1,117 -989 -1,237 -1,453 -1,013 -942 -1,192 -4.22%
NP 3,674 3,087 3,709 3,907 3,561 2,672 3,895 -3.80%
-
NP to SH 3,748 3,158 3,713 3,907 3,561 2,672 3,895 -2.52%
-
Tax Rate 23.31% 24.26% 25.01% 27.11% 22.15% 26.07% 23.43% -
Total Cost 121,430 115,977 106,111 98,793 106,701 98,684 98,015 15.30%
-
Net Worth 167,030 168,065 162,780 159,223 156,043 157,468 153,439 5.80%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,357 1,355 1,345 1,338 1,333 1,323 2,622 -35.46%
Div Payout % 36.23% 42.92% 36.23% 34.25% 37.45% 49.52% 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 167,030 168,065 162,780 159,223 156,043 157,468 153,439 5.80%
NOSH 135,797 135,536 134,528 133,801 133,370 132,326 131,144 2.34%
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 2.94% 2.59% 3.38% 3.80% 3.23% 2.64% 3.82% -
ROE 2.24% 1.88% 2.28% 2.45% 2.28% 1.70% 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 92.13 87.85 81.63 76.76 82.67 76.60 77.71 11.98%
EPS 2.76 2.33 2.76 2.92 2.67 2.02 2.97 -4.75%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 2.00 -36.92%
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 75.71 72.06 66.46 62.15 66.73 61.34 61.67 14.61%
EPS 2.27 1.91 2.25 2.36 2.16 1.62 2.36 -2.55%
DPS 0.82 0.82 0.81 0.81 0.81 0.80 1.59 -35.61%
NAPS 1.0108 1.0171 0.9851 0.9636 0.9443 0.953 0.9286 5.80%
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 1.09 0.95 1.10 1.11 1.09 1.03 0.98 7.32%
P/EPS 36.23 35.84 32.61 29.28 33.71 39.12 25.59 26.00%
EY 2.76 2.79 3.07 3.42 2.97 2.56 3.91 -20.67%
DY 1.00 1.20 1.11 1.17 1.11 1.27 2.63 -47.42%
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 1.41 1.09 1.00 1.25 1.04 1.15 0.99 26.50%
P/EPS 47.10 40.99 29.71 32.88 32.21 43.58 25.93 48.70%
EY 2.12 2.44 3.37 3.04 3.10 2.29 3.86 -32.86%
DY 0.77 1.05 1.22 1.04 1.16 1.14 2.60 -55.47%
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