[DOMINAN] YoY Quarter Result on 30-Sep-2019 [#2]

Stock

[DOMINAN] DOMINANT ENTERPRISE BHD

Announcement Date

27-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Sep-2019 [#2]

Profit Trend

QoQ- -0.15%

YoY- -48.96%

Quarter Report

2nd 2020 Quarter Report_FINAL.pdf

Latest QR

Upcoming QR

DOMINAN's Result

DOMINAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Quarter Result
Revenue	187,542	122,315	174,144	177,133	193,447	158,478	135,870	5.51%
YoY %	53.33%	-29.76%	-1.69%	-8.43%	22.07%	16.64%	-	-
Horiz. %	138.03%	90.02%	128.17%	130.37%	142.38%	116.64%	100.00%	-
PBT	1,062	2,779	5,806	4,665	8,661	5,592	6,122	-25.30%
YoY %	-61.78%	-52.14%	24.46%	-46.14%	54.88%	-8.66%	-	-
Horiz. %	17.35%	45.39%	94.84%	76.20%	141.47%	91.34%	100.00%	-
Tax	-490	-732	-1,563	-1,225	-1,921	-1,343	-1,406	-16.10%
YoY %	33.06%	53.17%	-27.59%	36.23%	-43.04%	4.48%	-	-
Horiz. %	34.85%	52.06%	111.17%	87.13%	136.63%	95.52%	100.00%	-
NP	572	2,047	4,243	3,440	6,740	4,249	4,716	-29.63%
YoY %	-72.06%	-51.76%	23.34%	-48.96%	58.63%	-9.90%	-	-
Horiz. %	12.13%	43.41%	89.97%	72.94%	142.92%	90.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	572	2,047	4,243	3,440	6,740	4,097	4,553	-29.21%
YoY %	-72.06%	-51.76%	23.34%	-48.96%	64.51%	-10.02%	-	-
Horiz. %	12.56%	44.96%	93.19%	75.55%	148.03%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.14%	26.34%	26.92%	26.26%	22.18%	24.02%	22.97%	-
YoY %	75.17%	-2.15%	2.51%	18.39%	-7.66%	4.57%	-	-
Horiz. %	200.87%	114.67%	117.20%	114.32%	96.56%	104.57%	100.00%	-
Total Cost	186,970	120,268	169,901	173,693	186,707	154,229	131,154	6.08%
YoY %	55.46%	-29.21%	-2.18%	-6.97%	21.06%	17.59%	-	-
Horiz. %	142.56%	91.70%	129.54%	132.43%	142.36%	117.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,352	315,608	302,389	279,255	270,993	251,106	234,248	6.68%
YoY %	9.42%	4.37%	8.28%	3.05%	7.92%	7.20%	-	-
Horiz. %	147.43%	134.73%	129.09%	119.21%	115.69%	107.20%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	826	1,652	1,652	1,652	3,304	2,478	2,474	-16.70%
YoY %	-50.00%	0.00%	0.00%	-50.00%	33.33%	0.16%	-	-
Horiz. %	33.39%	66.77%	66.77%	66.77%	133.55%	100.16%	100.00%	-
Div Payout %	144.44%	80.72%	38.94%	48.03%	49.03%	60.48%	54.35%	-
YoY %	78.94%	107.29%	-18.93%	-2.04%	-18.93%	11.28%	-	-
Horiz. %	265.76%	148.52%	71.65%	88.37%	90.21%	111.28%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	345,352	315,608	302,389	279,255	270,993	251,106	234,248	6.68%
YoY %	9.42%	4.37%	8.28%	3.05%	7.92%	7.20%	-	-
Horiz. %	147.43%	134.73%	129.09%	119.21%	115.69%	107.20%	100.00%	-
NOSH	165,240	165,240	165,240	165,240	165,240	165,201	164,963	0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.02%	0.14%	-	-
Horiz. %	100.17%	100.17%	100.17%	100.17%	100.17%	100.14%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	0.30%	1.67%	2.44%	1.94%	3.48%	2.68%	3.47%	-
YoY %	-82.04%	-31.56%	25.77%	-44.25%	29.85%	-22.77%	-	-
Horiz. %	8.65%	48.13%	70.32%	55.91%	100.29%	77.23%	100.00%	-
ROE	0.17%	0.65%	1.40%	1.23%	2.49%	1.63%	1.94%	-
YoY %	-73.85%	-53.57%	13.82%	-50.60%	52.76%	-15.98%	-	-
Horiz. %	8.76%	33.51%	72.16%	63.40%	128.35%	84.02%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	113.50	74.02	105.39	107.20	117.07	95.93	82.36	5.48%
YoY %	53.34%	-29.77%	-1.69%	-8.43%	22.04%	16.48%	-	-
Horiz. %	137.81%	89.87%	127.96%	130.16%	142.14%	116.48%	100.00%	-
EPS	0.35	1.24	2.57	2.08	4.08	2.48	2.76	-29.10%
YoY %	-71.77%	-51.75%	23.56%	-49.02%	64.52%	-10.14%	-	-
Horiz. %	12.68%	44.93%	93.12%	75.36%	147.83%	89.86%	100.00%	-
DPS	0.50	1.00	1.00	1.00	2.00	1.50	1.50	-16.72%
YoY %	-50.00%	0.00%	0.00%	-50.00%	33.33%	0.00%	-	-
Horiz. %	33.33%	66.67%	66.67%	66.67%	133.33%	100.00%	100.00%	-
NAPS	2.09	1.91	1.83	1.69	1.64	1.52	1.42	6.65%
YoY %	9.42%	4.37%	8.28%	3.05%	7.89%	7.04%	-	-
Horiz. %	147.18%	134.51%	128.87%	119.01%	115.49%	107.04%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 165,240
RPS	113.50	74.02	105.39	107.20	117.07	95.91	82.23	5.51%
YoY %	53.34%	-29.77%	-1.69%	-8.43%	22.06%	16.64%	-	-
Horiz. %	138.03%	90.02%	128.16%	130.37%	142.37%	116.64%	100.00%	-
EPS	0.35	1.24	2.57	2.08	4.08	2.48	2.76	-29.10%
YoY %	-71.77%	-51.75%	23.56%	-49.02%	64.52%	-10.14%	-	-
Horiz. %	12.68%	44.93%	93.12%	75.36%	147.83%	89.86%	100.00%	-
DPS	0.50	1.00	1.00	1.00	2.00	1.50	1.50	-16.72%
YoY %	-50.00%	0.00%	0.00%	-50.00%	33.33%	0.00%	-	-
Horiz. %	33.33%	66.67%	66.67%	66.67%	133.33%	100.00%	100.00%	-
NAPS	2.09	1.91	1.83	1.69	1.64	1.5196	1.4176	6.68%
YoY %	9.42%	4.37%	8.28%	3.05%	7.92%	7.20%	-	-
Horiz. %	147.43%	134.73%	129.09%	119.22%	115.69%	107.20%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.90	0.86	0.70	1.28	1.31	1.31	1.17	-
P/RPS	0.79	1.16	0.66	1.19	1.12	1.37	1.42	-9.30%
YoY %	-31.90%	75.76%	-44.54%	6.25%	-18.25%	-3.52%	-	-
Horiz. %	55.63%	81.69%	46.48%	83.80%	78.87%	96.48%	100.00%	-
P/EPS	259.99	69.42	27.26	61.48	32.12	52.82	42.39	35.27%
YoY %	274.52%	154.66%	-55.66%	91.41%	-39.19%	24.60%	-	-
Horiz. %	613.33%	163.77%	64.31%	145.03%	75.77%	124.60%	100.00%	-
EY	0.38	1.44	3.67	1.63	3.11	1.89	2.36	-26.23%
YoY %	-73.61%	-60.76%	125.15%	-47.59%	64.55%	-19.92%	-	-
Horiz. %	16.10%	61.02%	155.51%	69.07%	131.78%	80.08%	100.00%	-
DY	0.56	1.16	1.43	0.78	1.53	1.15	1.28	-12.86%
YoY %	-51.72%	-18.88%	83.33%	-49.02%	33.04%	-10.16%	-	-
Horiz. %	43.75%	90.62%	111.72%	60.94%	119.53%	89.84%	100.00%	-
P/NAPS	0.43	0.45	0.38	0.76	0.80	0.86	0.82	-10.19%
YoY %	-4.44%	18.42%	-50.00%	-5.00%	-6.98%	4.88%	-	-
Horiz. %	52.44%	54.88%	46.34%	92.68%	97.56%	104.88%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/11/22	25/11/21	25/11/20	27/11/19	27/11/18	24/11/17	24/11/16	-
Price	0.93	1.09	0.79	1.28	1.30	1.28	1.15	-
P/RPS	0.82	1.47	0.75	1.19	1.11	1.33	1.40	-8.52%
YoY %	-44.22%	96.00%	-36.97%	7.21%	-16.54%	-5.00%	-	-
Horiz. %	58.57%	105.00%	53.57%	85.00%	79.29%	95.00%	100.00%	-
P/EPS	268.66	87.99	30.77	61.48	31.87	51.61	41.67	36.40%
YoY %	205.33%	185.96%	-49.95%	92.91%	-38.25%	23.85%	-	-
Horiz. %	644.73%	211.16%	73.84%	147.54%	76.48%	123.85%	100.00%	-
EY	0.37	1.14	3.25	1.63	3.14	1.94	2.40	-26.76%
YoY %	-67.54%	-64.92%	99.39%	-48.09%	61.86%	-19.17%	-	-
Horiz. %	15.42%	47.50%	135.42%	67.92%	130.83%	80.83%	100.00%	-
DY	0.54	0.92	1.27	0.78	1.54	1.17	1.30	-13.61%
YoY %	-41.30%	-27.56%	62.82%	-49.35%	31.62%	-10.00%	-	-
Horiz. %	41.54%	70.77%	97.69%	60.00%	118.46%	90.00%	100.00%	-
P/NAPS	0.44	0.57	0.43	0.76	0.79	0.84	0.81	-9.66%
YoY %	-22.81%	32.56%	-43.42%	-3.80%	-5.95%	3.70%	-	-
Horiz. %	54.32%	70.37%	53.09%	93.83%	97.53%	103.70%	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