[DOMINAN] YoY Annualized Quarter 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- -3.17%
YoY- 40.78%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 547,605 477,727 416,229 371,872 336,649 309,771 308,912 10.00%
PBT 29,431 28,452 18,636 23,841 17,046 19,076 16,149 10.51%
Tax -7,215 -5,514 -4,600 -5,990 -4,094 -4,789 -4,371 8.70%
NP 22,216 22,938 14,036 17,851 12,952 14,287 11,778 11.15%
-
NP to SH 22,433 23,134 14,036 17,851 12,680 14,043 11,638 11.55%
-
Tax Rate 24.51% 19.38% 24.68% 25.12% 24.02% 25.10% 27.07% -
Total Cost 525,389 454,789 402,193 354,021 323,697 295,484 297,134 9.96%
-
Net Worth 221,305 218,322 157,871 144,893 134,127 127,781 111,338 12.12%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,872 5,424 6,633 8,819 4,967 4,962 1,860 24.32%
Div Payout % 30.64% 23.45% 47.26% 49.41% 39.18% 35.34% 15.99% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 221,305 218,322 157,871 144,893 134,127 127,781 111,338 12.12%
NOSH 137,457 135,603 132,665 125,994 124,191 124,059 124,053 1.72%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.06% 4.80% 3.37% 4.80% 3.85% 4.61% 3.81% -
ROE 10.14% 10.60% 8.89% 12.32% 9.45% 10.99% 10.45% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 398.38 352.30 313.74 295.15 271.07 249.70 249.01 8.14%
EPS 16.32 17.06 10.58 14.03 10.21 11.32 9.39 9.64%
DPS 5.00 4.00 5.00 7.00 4.00 4.00 1.50 22.20%
NAPS 1.61 1.61 1.19 1.15 1.08 1.03 0.8975 10.22%
Adjusted Per Share Value based on latest NOSH - 127,422
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 331.40 289.11 251.89 225.05 203.73 187.47 186.95 10.00%
EPS 13.58 14.00 8.49 10.80 7.67 8.50 7.04 11.56%
DPS 4.16 3.28 4.01 5.34 3.01 3.00 1.13 24.24%
NAPS 1.3393 1.3212 0.9554 0.8769 0.8117 0.7733 0.6738 12.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.50 1.26 0.855 0.69 0.62 0.64 0.36 -
P/RPS 0.38 0.36 0.27 0.23 0.23 0.26 0.14 18.09%
P/EPS 9.19 7.39 8.08 4.87 6.07 5.65 3.84 15.64%
EY 10.88 13.54 12.37 20.53 16.47 17.69 26.06 -13.54%
DY 3.33 3.17 5.85 10.14 6.45 6.25 4.17 -3.67%
P/NAPS 0.93 0.78 0.72 0.60 0.57 0.62 0.40 15.09%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 30/05/14 28/05/13 29/05/12 26/05/11 27/05/10 28/05/09 -
Price 1.56 1.22 0.96 0.74 0.58 0.59 0.35 -
P/RPS 0.39 0.35 0.31 0.25 0.21 0.24 0.14 18.61%
P/EPS 9.56 7.15 9.07 5.22 5.68 5.21 3.73 16.97%
EY 10.46 13.98 11.02 19.15 17.60 19.19 26.80 -14.50%
DY 3.21 3.28 5.21 9.46 6.90 6.78 4.29 -4.71%
P/NAPS 0.97 0.76 0.81 0.64 0.54 0.57 0.39 16.39%

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