[DOMINAN] YoY 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- 33.27%
YoY- -28.02%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 145,089 140,807 125,104 110,262 102,117 85,530 80,406 10.33%
PBT 5,039 5,419 4,791 4,574 6,517 2,817 3,975 4.03%
Tax -1,337 -1,552 -1,117 -1,013 -1,570 -657 -1,027 4.49%
NP 3,702 3,867 3,674 3,561 4,947 2,160 2,948 3.86%
-
NP to SH 3,696 4,095 3,748 3,561 4,947 2,128 2,917 4.02%
-
Tax Rate 26.53% 28.64% 23.31% 22.15% 24.09% 23.32% 25.84% -
Total Cost 141,387 136,940 121,430 106,701 97,170 83,370 77,458 10.54%
-
Net Worth 229,349 210,246 167,030 156,043 146,531 127,592 111,404 12.78%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,649 2,748 1,357 1,333 5,009 1,244 1,241 4.84%
Div Payout % 44.64% 67.11% 36.23% 37.45% 101.27% 58.48% 42.55% -
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 229,349 210,246 167,030 156,043 146,531 127,592 111,404 12.78%
NOSH 164,999 137,416 135,797 133,370 125,240 124,444 124,127 4.85%
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 2.55% 2.75% 2.94% 3.23% 4.84% 2.53% 3.67% -
ROE 1.61% 1.95% 2.24% 2.28% 3.38% 1.67% 2.62% -
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 87.93 102.47 92.13 82.67 81.54 68.73 64.78 5.22%
EPS 2.24 2.98 2.76 2.67 3.95 1.71 2.35 -0.79%
DPS 1.00 2.00 1.00 1.00 4.00 1.00 1.00 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 87.80 85.21 75.71 66.73 61.80 51.76 48.66 10.33%
EPS 2.24 2.48 2.27 2.16 2.99 1.29 1.77 4.00%
DPS 1.00 1.66 0.82 0.81 3.03 0.75 0.75 4.90%
NAPS 1.388 1.2724 1.0108 0.9443 0.8868 0.7722 0.6742 12.78%
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 1.31 1.17 1.09 1.09 0.66 0.84 0.79 8.79%
P/EPS 51.34 40.27 36.23 33.71 13.67 33.92 21.70 15.42%
EY 1.95 2.48 2.76 2.97 7.31 2.95 4.61 -13.35%
DY 0.87 1.67 1.00 1.11 7.41 1.72 1.96 -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 1.34 1.20 1.41 1.04 0.77 0.87 1.05 4.14%
P/EPS 52.68 41.28 47.10 32.21 15.95 35.09 28.94 10.49%
EY 1.90 2.42 2.12 3.10 6.27 2.85 3.46 -9.50%
DY 0.85 1.63 0.77 1.16 6.35 1.67 1.47 -8.72%
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