[DOMINAN] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -15.7%
YoY- -26.04%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 539,652 526,330 457,768 406,532 346,166 337,446 302,380 10.13%
PBT 22,428 22,636 18,044 17,402 23,220 19,292 20,034 1.89%
Tax -5,478 -5,200 -4,452 -4,268 -5,462 -4,782 -5,024 1.45%
NP 16,950 17,436 13,592 13,134 17,758 14,510 15,010 2.04%
-
NP to SH 17,066 17,534 13,742 13,134 17,758 14,358 14,674 2.54%
-
Tax Rate 24.42% 22.97% 24.67% 24.53% 23.52% 24.79% 25.08% -
Total Cost 522,702 508,894 444,176 393,398 328,408 322,936 287,370 10.47%
-
Net Worth 227,766 210,243 167,387 156,607 145,065 126,178 109,323 13.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 6,601 5,496 5,399 7,896 5,002 4,968 4,957 4.88%
Div Payout % 38.68% 31.35% 39.29% 60.12% 28.17% 34.60% 33.78% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 227,766 210,243 167,387 156,607 145,065 126,178 109,323 13.00%
NOSH 165,048 137,413 134,990 131,603 125,056 124,204 123,935 4.88%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.14% 3.31% 2.97% 3.23% 5.13% 4.30% 4.96% -
ROE 7.49% 8.34% 8.21% 8.39% 12.24% 11.38% 13.42% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 326.97 383.03 339.11 308.91 276.81 271.69 243.98 4.99%
EPS 10.34 12.76 10.18 9.98 14.20 11.56 11.84 -2.23%
DPS 4.00 4.00 4.00 6.00 4.00 4.00 4.00 0.00%
NAPS 1.38 1.53 1.24 1.19 1.16 1.0159 0.8821 7.74%
Adjusted Per Share Value based on latest NOSH - 132,326
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 329.23 321.10 279.27 248.01 211.19 205.87 184.47 10.13%
EPS 10.41 10.70 8.38 8.01 10.83 8.76 8.95 2.54%
DPS 4.03 3.35 3.29 4.82 3.05 3.03 3.02 4.92%
NAPS 1.3895 1.2826 1.0212 0.9554 0.885 0.7698 0.667 13.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.15 1.29 0.835 0.79 0.50 0.64 0.53 -
P/RPS 0.35 0.34 0.25 0.26 0.18 0.24 0.22 8.04%
P/EPS 11.12 10.11 8.20 7.92 3.52 5.54 4.48 16.35%
EY 8.99 9.89 12.19 12.63 28.40 18.06 22.34 -14.07%
DY 3.48 3.10 4.79 7.59 8.00 6.25 7.55 -12.10%
P/NAPS 0.83 0.84 0.67 0.66 0.43 0.63 0.60 5.55%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 28/11/13 28/11/12 24/11/11 25/11/10 26/11/09 -
Price 1.23 1.24 0.955 0.88 0.56 0.75 0.54 -
P/RPS 0.38 0.32 0.28 0.28 0.20 0.28 0.22 9.53%
P/EPS 11.90 9.72 9.38 8.82 3.94 6.49 4.56 17.32%
EY 8.41 10.29 10.66 11.34 25.36 15.41 21.93 -14.75%
DY 3.25 3.23 4.19 6.82 7.14 5.33 7.41 -12.82%
P/NAPS 0.89 0.81 0.77 0.74 0.48 0.74 0.61 6.49%

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