[DOMINAN] QoQ TTM 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- -0.83%
YoY- -20.79%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 456,688 441,846 424,138 416,228 410,200 402,055 387,961 11.45%
PBT 19,173 18,956 18,494 18,635 18,989 20,932 22,789 -10.85%
Tax -4,796 -4,692 -4,645 -4,600 -4,836 -5,393 -5,672 -10.55%
NP 14,377 14,264 13,849 14,035 14,153 15,539 17,117 -10.95%
-
NP to SH 14,526 14,339 13,853 14,035 14,153 15,539 17,117 -10.33%
-
Tax Rate 25.01% 24.75% 25.12% 24.68% 25.47% 25.76% 24.89% -
Total Cost 442,311 427,582 410,289 402,193 396,047 386,516 370,844 12.43%
-
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 5,396 5,372 5,340 5,306 5,242 6,413 6,344 -10.20%
Div Payout % 37.15% 37.47% 38.55% 37.81% 37.04% 41.28% 37.06% -
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 3.15% 3.23% 3.27% 3.37% 3.45% 3.86% 4.41% -
ROE 8.70% 8.53% 8.51% 8.81% 9.07% 9.87% 11.16% -
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 336.30 326.00 315.28 311.08 307.56 303.84 295.83 8.89%
EPS 10.70 10.58 10.30 10.49 10.61 11.74 13.05 -12.36%
DPS 4.00 4.00 4.00 4.00 3.93 4.85 4.84 -11.90%
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 276.38 267.40 256.68 251.89 248.24 243.32 234.79 11.45%
EPS 8.79 8.68 8.38 8.49 8.57 9.40 10.36 -10.35%
DPS 3.27 3.25 3.23 3.21 3.17 3.88 3.84 -10.13%
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 0.30 0.26 0.29 0.27 0.29 0.26 0.26 9.98%
P/EPS 9.35 7.89 8.74 8.15 8.48 6.73 5.82 37.05%
EY 10.70 12.67 11.44 12.27 11.79 14.86 17.17 -26.97%
DY 4.00 4.79 4.44 4.68 4.37 6.14 6.37 -26.60%
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 0.39 0.29 0.26 0.31 0.28 0.29 0.26 30.94%
P/EPS 12.15 9.03 7.96 9.15 8.10 7.49 5.90 61.65%
EY 8.23 11.08 12.56 10.93 12.34 13.34 16.95 -38.14%
DY 3.08 4.19 4.88 4.17 4.57 5.51 6.28 -37.72%
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