[DOMINAN] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 59.4%
YoY- 212.0%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 664,997 638,671 614,206 666,035 601,048 588,413 584,266 9.02%
PBT 45,506 36,589 28,394 31,421 20,760 21,204 15,172 108.11%
Tax -12,128 -10,076 -6,697 -7,528 -5,771 -8,241 -6,711 48.41%
NP 33,378 26,513 21,697 23,893 14,989 12,963 8,461 149.87%
-
NP to SH 33,378 26,513 21,697 23,893 14,989 12,963 8,461 149.87%
-
Tax Rate 26.65% 27.54% 23.59% 23.96% 27.80% 38.87% 44.23% -
Total Cost 631,619 612,158 592,509 642,142 586,059 575,450 575,805 6.36%
-
Net Worth 343,699 327,175 315,608 315,608 310,651 307,346 302,389 8.92%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 8,262 6,609 6,609 6,609 4,957 4,131 4,131 58.80%
Div Payout % 24.75% 24.93% 30.46% 27.66% 33.07% 31.87% 48.82% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 343,699 327,175 315,608 315,608 310,651 307,346 302,389 8.92%
NOSH 165,240 165,240 165,240 165,240 165,240 165,240 165,240 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.02% 4.15% 3.53% 3.59% 2.49% 2.20% 1.45% -
ROE 9.71% 8.10% 6.87% 7.57% 4.83% 4.22% 2.80% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 402.44 386.51 371.70 403.07 363.74 356.10 353.59 9.01%
EPS 20.20 16.05 13.13 14.46 9.07 7.84 5.12 149.89%
DPS 5.00 4.00 4.00 4.00 3.00 2.50 2.50 58.80%
NAPS 2.08 1.98 1.91 1.91 1.88 1.86 1.83 8.92%
Adjusted Per Share Value based on latest NOSH - 165,240
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 402.44 386.51 371.70 403.07 363.74 356.10 353.59 9.01%
EPS 20.20 16.05 13.13 14.46 9.07 7.84 5.12 149.89%
DPS 5.00 4.00 4.00 4.00 3.00 2.50 2.50 58.80%
NAPS 2.08 1.98 1.91 1.91 1.88 1.86 1.83 8.92%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.01 1.17 0.86 0.82 0.90 0.80 0.70 -
P/RPS 0.25 0.30 0.23 0.20 0.25 0.22 0.20 16.05%
P/EPS 5.00 7.29 6.55 5.67 9.92 10.20 13.67 -48.88%
EY 20.00 13.71 15.27 17.63 10.08 9.81 7.31 95.73%
DY 4.95 3.42 4.65 4.88 3.33 3.13 3.57 24.36%
P/NAPS 0.49 0.59 0.45 0.43 0.48 0.43 0.38 18.48%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 24/02/22 25/11/21 23/08/21 27/05/21 26/02/21 25/11/20 -
Price 0.91 1.14 1.09 0.815 0.88 0.74 0.79 -
P/RPS 0.23 0.29 0.29 0.20 0.24 0.21 0.22 3.01%
P/EPS 4.51 7.10 8.30 5.64 9.70 9.43 15.43 -55.99%
EY 22.20 14.07 12.05 17.74 10.31 10.60 6.48 127.42%
DY 5.49 3.51 3.67 4.91 3.41 3.38 3.16 44.56%
P/NAPS 0.44 0.58 0.57 0.43 0.47 0.40 0.43 1.54%

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