[DOMINAN] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 1.39%
YoY- 74.7%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 554,266 540,569 547,606 527,712 512,009 501,975 477,727 10.40%
PBT 29,327 28,977 29,430 31,375 30,747 30,013 28,452 2.03%
Tax -7,355 -7,167 -7,215 -6,322 -5,887 -5,693 -5,514 21.15%
NP 21,972 21,810 22,215 25,053 24,860 24,320 22,938 -2.82%
-
NP to SH 22,199 22,020 22,433 25,377 25,030 24,513 23,134 -2.71%
-
Tax Rate 25.08% 24.73% 24.52% 20.15% 19.15% 18.97% 19.38% -
Total Cost 532,294 518,759 525,391 502,659 487,149 477,655 454,789 11.05%
-
Net Worth 227,287 224,316 221,398 210,246 210,589 207,248 224,128 0.93%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,146 6,876 6,872 6,889 5,498 5,477 5,450 19.77%
Div Payout % 32.19% 31.23% 30.64% 27.15% 21.97% 22.35% 23.56% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 227,287 224,316 221,398 210,246 210,589 207,248 224,128 0.93%
NOSH 164,700 137,617 137,514 137,416 137,640 137,250 139,210 11.85%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.96% 4.03% 4.06% 4.75% 4.86% 4.84% 4.80% -
ROE 9.77% 9.82% 10.13% 12.07% 11.89% 11.83% 10.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 336.53 392.81 398.22 384.02 371.99 365.74 343.17 -1.29%
EPS 13.48 16.00 16.31 18.47 18.19 17.86 16.62 -13.01%
DPS 4.34 5.00 5.00 5.00 4.00 4.00 3.92 7.01%
NAPS 1.38 1.63 1.61 1.53 1.53 1.51 1.61 -9.75%
Adjusted Per Share Value based on latest NOSH - 137,416
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 335.43 327.14 331.40 319.36 309.86 303.79 289.11 10.40%
EPS 13.43 13.33 13.58 15.36 15.15 14.83 14.00 -2.73%
DPS 4.33 4.16 4.16 4.17 3.33 3.32 3.30 19.83%
NAPS 1.3755 1.3575 1.3399 1.2724 1.2744 1.2542 1.3564 0.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.15 1.74 1.50 1.20 1.29 1.18 1.26 -
P/RPS 0.34 0.44 0.38 0.31 0.35 0.32 0.37 -5.47%
P/EPS 8.53 10.87 9.20 6.50 7.09 6.61 7.58 8.18%
EY 11.72 9.20 10.88 15.39 14.10 15.14 13.19 -7.56%
DY 3.77 2.87 3.33 4.17 3.10 3.39 3.11 13.67%
P/NAPS 0.83 1.07 0.93 0.78 0.84 0.78 0.78 4.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 24/08/15 28/05/15 25/02/15 27/11/14 28/08/14 30/05/14 -
Price 1.23 1.60 1.56 1.23 1.24 1.26 1.22 -
P/RPS 0.37 0.41 0.39 0.32 0.33 0.34 0.36 1.84%
P/EPS 9.13 10.00 9.56 6.66 6.82 7.05 7.34 15.64%
EY 10.96 10.00 10.46 15.01 14.67 14.17 13.62 -13.47%
DY 3.53 3.13 3.21 4.07 3.23 3.17 3.21 6.53%
P/NAPS 0.89 0.98 0.97 0.80 0.81 0.83 0.76 11.09%

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