[DOMINAN] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 4.98%
YoY- 41.84%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 410,200 402,055 387,961 371,872 357,482 340,895 337,249 13.87%
PBT 18,989 20,932 22,789 23,841 22,757 19,057 17,604 5.15%
Tax -4,836 -5,393 -5,672 -5,990 -5,581 -4,668 -4,495 4.97%
NP 14,153 15,539 17,117 17,851 17,176 14,389 13,109 5.21%
-
NP to SH 14,153 15,539 17,117 17,719 16,879 14,060 12,741 7.22%
-
Tax Rate 25.47% 25.76% 24.89% 25.12% 24.52% 24.49% 25.53% -
Total Cost 396,047 386,516 370,844 354,021 340,306 326,506 324,140 14.22%
-
Net Worth 156,043 157,468 153,439 146,535 146,531 145,427 141,155 6.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,242 6,413 6,344 6,281 6,247 4,987 4,975 3.53%
Div Payout % 37.04% 41.28% 37.06% 35.45% 37.01% 35.47% 39.05% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 156,043 157,468 153,439 146,535 146,531 145,427 141,155 6.88%
NOSH 133,370 132,326 131,144 127,422 125,240 125,368 124,916 4.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.45% 3.86% 4.41% 4.80% 4.80% 4.22% 3.89% -
ROE 9.07% 9.87% 11.16% 12.09% 11.52% 9.67% 9.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 307.56 303.84 295.83 291.84 285.44 271.91 269.98 9.03%
EPS 10.61 11.74 13.05 13.91 13.48 11.21 10.20 2.64%
DPS 3.93 4.85 4.84 5.00 5.00 4.00 4.00 -1.16%
NAPS 1.17 1.19 1.17 1.15 1.17 1.16 1.13 2.33%
Adjusted Per Share Value based on latest NOSH - 127,422
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 248.24 243.32 234.79 225.05 216.34 206.30 204.10 13.87%
EPS 8.57 9.40 10.36 10.72 10.21 8.51 7.71 7.27%
DPS 3.17 3.88 3.84 3.80 3.78 3.02 3.01 3.49%
NAPS 0.9443 0.953 0.9286 0.8868 0.8868 0.8801 0.8542 6.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.90 0.79 0.76 0.69 0.54 0.50 0.57 -
P/RPS 0.29 0.26 0.26 0.24 0.19 0.18 0.21 23.88%
P/EPS 8.48 6.73 5.82 4.96 4.01 4.46 5.59 31.85%
EY 11.79 14.86 17.17 20.15 24.96 22.43 17.89 -24.17%
DY 4.37 6.14 6.37 7.25 9.26 8.00 7.02 -26.98%
P/NAPS 0.77 0.66 0.65 0.60 0.46 0.43 0.50 33.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 28/08/12 29/05/12 28/02/12 24/11/11 26/08/11 -
Price 0.86 0.88 0.77 0.74 0.63 0.56 0.49 -
P/RPS 0.28 0.29 0.26 0.25 0.22 0.21 0.18 34.07%
P/EPS 8.10 7.49 5.90 5.32 4.67 4.99 4.80 41.51%
EY 12.34 13.34 16.95 18.79 21.39 20.03 20.82 -29.32%
DY 4.57 5.51 6.28 6.76 7.94 7.14 8.16 -31.93%
P/NAPS 0.74 0.74 0.66 0.64 0.54 0.48 0.43 43.37%

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