[DOMINAN] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 54.23%
YoY- -26.75%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 414,915 403,972 353,988 313,528 275,200 254,253 231,596 10.20%
PBT 16,253 16,737 13,813 13,275 18,127 12,463 13,992 2.52%
Tax -4,076 -4,151 -3,343 -3,147 -4,301 -3,048 -3,539 2.38%
NP 12,177 12,586 10,470 10,128 13,826 9,415 10,453 2.57%
-
NP to SH 12,229 12,862 10,619 10,128 13,826 9,307 10,254 2.97%
-
Tax Rate 25.08% 24.80% 24.20% 23.71% 23.73% 24.46% 25.29% -
Total Cost 402,738 391,386 343,518 303,400 261,374 244,838 221,143 10.50%
-
Net Worth 229,396 210,244 166,386 154,696 146,392 127,402 111,281 12.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,951 5,496 4,058 5,288 7,507 3,727 3,719 4.88%
Div Payout % 40.49% 42.74% 38.22% 52.22% 54.30% 40.05% 36.28% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 229,396 210,244 166,386 154,696 146,392 127,402 111,281 12.80%
NOSH 165,033 137,414 135,273 132,219 125,122 124,259 123,990 4.87%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.93% 3.12% 2.96% 3.23% 5.02% 3.70% 4.51% -
ROE 5.33% 6.12% 6.38% 6.55% 9.44% 7.31% 9.21% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 251.41 293.98 261.68 237.13 219.95 204.62 186.79 5.07%
EPS 7.41 9.36 7.85 7.66 11.05 7.49 8.27 -1.81%
DPS 3.00 4.00 3.00 4.00 6.00 3.00 3.00 0.00%
NAPS 1.39 1.53 1.23 1.17 1.17 1.0253 0.8975 7.55%
Adjusted Per Share Value based on latest NOSH - 133,370
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 251.10 244.48 214.23 189.74 166.55 153.87 140.16 10.20%
EPS 7.40 7.78 6.43 6.13 8.37 5.63 6.21 2.96%
DPS 3.00 3.33 2.46 3.20 4.54 2.26 2.25 4.90%
NAPS 1.3883 1.2724 1.0069 0.9362 0.8859 0.771 0.6735 12.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.15 1.20 1.00 0.90 0.54 0.58 0.51 -
P/RPS 0.46 0.41 0.38 0.38 0.25 0.28 0.27 9.28%
P/EPS 15.52 12.82 12.74 11.75 4.89 7.74 6.17 16.61%
EY 6.44 7.80 7.85 8.51 20.46 12.91 16.22 -14.26%
DY 2.61 3.33 3.00 4.44 11.11 5.17 5.88 -12.65%
P/NAPS 0.83 0.78 0.81 0.77 0.46 0.57 0.57 6.46%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 -
Price 1.18 1.23 1.30 0.86 0.63 0.60 0.68 -
P/RPS 0.47 0.42 0.50 0.36 0.29 0.29 0.36 4.54%
P/EPS 15.92 13.14 16.56 11.23 5.70 8.01 8.22 11.64%
EY 6.28 7.61 6.04 8.91 17.54 12.48 12.16 -10.42%
DY 2.54 3.25 2.31 4.65 9.52 5.00 4.41 -8.78%
P/NAPS 0.85 0.80 1.06 0.74 0.54 0.59 0.76 1.88%

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