[DOMINAN] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock

[DOMINAN] DOMINANT ENTERPRISE BHD

Announcement Date

26-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

30-Jun-2011 [#1]

Profit Trend

QoQ- 41.86%

YoY- 5.86%

Quarter Report

DOMINAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	536,272	439,280	407,640	343,284	340,428	306,128	375,000	6.14%
YoY %	22.08%	7.76%	18.75%	0.84%	11.20%	-18.37%	-	-
Horiz. %	143.01%	117.14%	108.70%	91.54%	90.78%	81.63%	100.00%	-
PBT	26,028	19,784	20,348	24,556	22,512	21,600	21,516	3.22%
YoY %	31.56%	-2.77%	-17.14%	9.08%	4.22%	0.39%	-	-
Horiz. %	120.97%	91.95%	94.57%	114.13%	104.63%	100.39%	100.00%	-
Tax	-5,664	-4,948	-4,768	-6,040	-5,372	-4,832	-4,672	3.25%
YoY %	-14.47%	-3.78%	21.06%	-12.43%	-11.18%	-3.42%	-	-
Horiz. %	121.23%	105.91%	102.05%	129.28%	114.98%	103.42%	100.00%	-
NP	20,364	14,836	15,580	18,516	17,140	16,768	16,844	3.21%
YoY %	37.26%	-4.78%	-15.86%	8.03%	2.22%	-0.45%	-	-
Horiz. %	120.90%	88.08%	92.50%	109.93%	101.76%	99.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,368	14,852	15,580	17,988	16,992	16,460	16,532	3.53%
YoY %	37.14%	-4.67%	-13.39%	5.86%	3.23%	-0.44%	-	-
Horiz. %	123.20%	89.84%	94.24%	108.81%	102.78%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.76%	25.01%	23.43%	24.60%	23.86%	22.37%	21.71%	-
YoY %	-12.99%	6.74%	-4.76%	3.10%	6.66%	3.04%	-	-
Horiz. %	100.23%	115.20%	107.92%	113.31%	109.90%	103.04%	100.00%	-
Total Cost	515,908	424,444	392,060	324,768	323,288	289,360	358,156	6.26%
YoY %	21.55%	8.26%	20.72%	0.46%	11.73%	-19.21%	-	-
Horiz. %	144.05%	118.51%	109.47%	90.68%	90.26%	80.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,248	162,780	153,439	141,155	126,446	108,626	97,938	13.30%
YoY %	27.32%	6.09%	8.70%	11.63%	16.40%	10.91%	-	-
Horiz. %	211.61%	166.21%	156.67%	144.13%	129.11%	110.91%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	5,490	5,381	10,491	4,996	4,968	4,957	-	-
YoY %	2.03%	-48.71%	109.99%	0.56%	0.22%	0.00%	-	-
Horiz. %	110.75%	108.55%	211.64%	100.79%	100.22%	100.00%	-	-
Div Payout %	26.95%	36.23%	67.34%	27.78%	29.24%	30.12%	-	-
YoY %	-25.61%	-46.20%	142.40%	-4.99%	-2.92%	0.00%	-	-
Horiz. %	89.48%	120.29%	223.57%	92.23%	97.08%	100.00%	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	207,248	162,780	153,439	141,155	126,446	108,626	97,938	13.30%
YoY %	27.32%	6.09%	8.70%	11.63%	16.40%	10.91%	-	-
Horiz. %	211.61%	166.21%	156.67%	144.13%	129.11%	110.91%	100.00%	-
NOSH	137,250	134,528	131,144	124,916	124,210	123,945	124,114	1.69%
YoY %	2.02%	2.58%	4.99%	0.57%	0.21%	-0.14%	-	-
Horiz. %	110.58%	108.39%	105.66%	100.65%	100.08%	99.86%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	3.80%	3.38%	3.82%	5.39%	5.03%	5.48%	4.49%	-
YoY %	12.43%	-11.52%	-29.13%	7.16%	-8.21%	22.05%	-	-
Horiz. %	84.63%	75.28%	85.08%	120.04%	112.03%	122.05%	100.00%	-
ROE	9.83%	9.12%	10.15%	12.74%	13.44%	15.15%	16.88%	-
YoY %	7.79%	-10.15%	-20.33%	-5.21%	-11.29%	-10.25%	-	-
Horiz. %	58.23%	54.03%	60.13%	75.47%	79.62%	89.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	390.72	326.53	310.83	274.81	274.07	246.99	302.14	4.37%
YoY %	19.66%	5.05%	13.11%	0.27%	10.96%	-18.25%	-	-
Horiz. %	129.32%	108.07%	102.88%	90.95%	90.71%	81.75%	100.00%	-
EPS	14.84	11.04	11.88	14.40	13.68	13.28	13.32	1.81%
YoY %	34.42%	-7.07%	-17.50%	5.26%	3.01%	-0.30%	-	-
Horiz. %	111.41%	82.88%	89.19%	108.11%	102.70%	99.70%	100.00%	-
DPS	4.00	4.00	8.00	4.00	4.00	4.00	0.00	-
YoY %	0.00%	-50.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	200.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.51	1.21	1.17	1.13	1.018	0.8764	0.7891	11.41%
YoY %	24.79%	3.42%	3.54%	11.00%	16.16%	11.06%	-	-
Horiz. %	191.36%	153.34%	148.27%	143.20%	129.01%	111.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 124,916
RPS	324.54	265.84	246.70	207.75	206.02	185.26	226.94	6.14%
YoY %	22.08%	7.76%	18.75%	0.84%	11.21%	-18.37%	-	-
Horiz. %	143.01%	117.14%	108.71%	91.54%	90.78%	81.63%	100.00%	-
EPS	12.33	8.99	9.43	10.89	10.28	9.96	10.00	3.55%
YoY %	37.15%	-4.67%	-13.41%	5.93%	3.21%	-0.40%	-	-
Horiz. %	123.30%	89.90%	94.30%	108.90%	102.80%	99.60%	100.00%	-
DPS	3.32	3.26	6.35	3.02	3.01	3.00	0.00	-
YoY %	1.84%	-48.66%	110.26%	0.33%	0.33%	0.00%	-	-
Horiz. %	110.67%	108.67%	211.67%	100.67%	100.33%	100.00%	-	-
NAPS	1.2542	0.9851	0.9286	0.8542	0.7652	0.6574	0.5927	13.30%
YoY %	27.32%	6.08%	8.71%	11.63%	16.40%	10.92%	-	-
Horiz. %	211.61%	166.21%	156.67%	144.12%	129.10%	110.92%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.18	0.90	0.76	0.57	0.64	0.46	0.58	-
P/RPS	0.30	0.28	0.24	0.21	0.23	0.19	0.19	7.90%
YoY %	7.14%	16.67%	14.29%	-8.70%	21.05%	0.00%	-	-
Horiz. %	157.89%	147.37%	126.32%	110.53%	121.05%	100.00%	100.00%	-
P/EPS	7.95	8.15	6.40	3.96	4.68	3.46	4.35	10.56%
YoY %	-2.45%	27.34%	61.62%	-15.38%	35.26%	-20.46%	-	-
Horiz. %	182.76%	187.36%	147.13%	91.03%	107.59%	79.54%	100.00%	-
EY	12.58	12.27	15.63	25.26	21.38	28.87	22.97	-9.54%
YoY %	2.53%	-21.50%	-38.12%	18.15%	-25.94%	25.69%	-	-
Horiz. %	54.77%	53.42%	68.05%	109.97%	93.08%	125.69%	100.00%	-
DY	3.39	4.44	10.53	7.02	6.25	8.70	0.00	-
YoY %	-23.65%	-57.83%	50.00%	12.32%	-28.16%	0.00%	-	-
Horiz. %	38.97%	51.03%	121.03%	80.69%	71.84%	100.00%	-	-
P/NAPS	0.78	0.74	0.65	0.50	0.63	0.52	0.74	0.88%
YoY %	5.41%	13.85%	30.00%	-20.63%	21.15%	-29.73%	-	-
Horiz. %	105.41%	100.00%	87.84%	67.57%	85.14%	70.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/08/13	28/08/12	26/08/11	27/08/10	26/08/09	28/08/08	-
Price	1.26	0.82	0.77	0.49	0.62	0.51	0.57	-
P/RPS	0.32	0.25	0.25	0.18	0.23	0.21	0.19	9.07%
YoY %	28.00%	0.00%	38.89%	-21.74%	9.52%	10.53%	-	-
Horiz. %	168.42%	131.58%	131.58%	94.74%	121.05%	110.53%	100.00%	-
P/EPS	8.49	7.43	6.48	3.40	4.53	3.84	4.28	12.08%
YoY %	14.27%	14.66%	90.59%	-24.94%	17.97%	-10.28%	-	-
Horiz. %	198.36%	173.60%	151.40%	79.44%	105.84%	89.72%	100.00%	-
EY	11.78	13.46	15.43	29.39	22.06	26.04	23.37	-10.78%
YoY %	-12.48%	-12.77%	-47.50%	33.23%	-15.28%	11.42%	-	-
Horiz. %	50.41%	57.60%	66.02%	125.76%	94.39%	111.42%	100.00%	-
DY	3.17	4.88	10.39	8.16	6.45	7.84	0.00	-
YoY %	-35.04%	-53.03%	27.33%	26.51%	-17.73%	0.00%	-	-
Horiz. %	40.43%	62.24%	132.53%	104.08%	82.27%	100.00%	-	-
P/NAPS	0.83	0.68	0.66	0.43	0.61	0.58	0.72	2.39%
YoY %	22.06%	3.03%	53.49%	-29.51%	5.17%	-19.44%	-	-
Horiz. %	115.28%	94.44%	91.67%	59.72%	84.72%	80.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos