[DOMINAN] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 22.2%
YoY- 104.53%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 781,250 716,023 664,997 638,671 614,206 666,035 601,048 19.08%
PBT 39,425 41,142 45,506 36,589 28,394 31,421 20,760 53.29%
Tax -10,985 -11,227 -12,128 -10,076 -6,697 -7,528 -5,771 53.53%
NP 28,440 29,915 33,378 26,513 21,697 23,893 14,989 53.20%
-
NP to SH 28,440 29,915 33,378 26,513 21,697 23,893 14,989 53.20%
-
Tax Rate 27.86% 27.29% 26.65% 27.54% 23.59% 23.96% 27.80% -
Total Cost 752,810 686,108 631,619 612,158 592,509 642,142 586,059 18.14%
-
Net Worth 345,352 347,004 343,699 327,175 315,608 315,608 310,651 7.30%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 7,435 8,262 8,262 6,609 6,609 6,609 4,957 30.99%
Div Payout % 26.15% 27.62% 24.75% 24.93% 30.46% 27.66% 33.07% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 345,352 347,004 343,699 327,175 315,608 315,608 310,651 7.30%
NOSH 165,240 165,240 165,240 165,240 165,240 165,240 165,240 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.64% 4.18% 5.02% 4.15% 3.53% 3.59% 2.49% -
ROE 8.24% 8.62% 9.71% 8.10% 6.87% 7.57% 4.83% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 472.80 433.32 402.44 386.51 371.70 403.07 363.74 19.08%
EPS 17.21 18.10 20.20 16.05 13.13 14.46 9.07 53.20%
DPS 4.50 5.00 5.00 4.00 4.00 4.00 3.00 31.00%
NAPS 2.09 2.10 2.08 1.98 1.91 1.91 1.88 7.30%
Adjusted Per Share Value based on latest NOSH - 165,240
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 472.80 433.32 402.44 386.51 371.70 403.07 363.74 19.08%
EPS 17.21 18.10 20.20 16.05 13.13 14.46 9.07 53.20%
DPS 4.50 5.00 5.00 4.00 4.00 4.00 3.00 31.00%
NAPS 2.09 2.10 2.08 1.98 1.91 1.91 1.88 7.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.90 0.92 1.01 1.17 0.86 0.82 0.90 -
P/RPS 0.19 0.21 0.25 0.30 0.23 0.20 0.25 -16.70%
P/EPS 5.23 5.08 5.00 7.29 6.55 5.67 9.92 -34.71%
EY 19.12 19.68 20.00 13.71 15.27 17.63 10.08 53.17%
DY 5.00 5.43 4.95 3.42 4.65 4.88 3.33 31.09%
P/NAPS 0.43 0.44 0.49 0.59 0.45 0.43 0.48 -7.06%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 29/08/22 31/05/22 24/02/22 25/11/21 23/08/21 27/05/21 -
Price 0.93 0.93 0.91 1.14 1.09 0.815 0.88 -
P/RPS 0.20 0.21 0.23 0.29 0.29 0.20 0.24 -11.43%
P/EPS 5.40 5.14 4.51 7.10 8.30 5.64 9.70 -32.30%
EY 18.51 19.47 22.20 14.07 12.05 17.74 10.31 47.66%
DY 4.84 5.38 5.49 3.51 3.67 4.91 3.41 26.27%
P/NAPS 0.44 0.44 0.44 0.58 0.57 0.43 0.47 -4.29%

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