[DOMINAN] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 18.68%
YoY- 5.25%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 153,385 145,089 140,807 125,104 110,262 102,117 85,530 10.21%
PBT 8,845 5,039 5,419 4,791 4,574 6,517 2,817 20.98%
Tax -2,057 -1,337 -1,552 -1,117 -1,013 -1,570 -657 20.93%
NP 6,788 3,702 3,867 3,674 3,561 4,947 2,160 21.00%
-
NP to SH 6,733 3,696 4,095 3,748 3,561 4,947 2,128 21.14%
-
Tax Rate 23.26% 26.53% 28.64% 23.31% 22.15% 24.09% 23.32% -
Total Cost 146,597 141,387 136,940 121,430 106,701 97,170 83,370 9.85%
-
Net Worth 239,285 229,349 210,246 167,030 156,043 146,531 127,592 11.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,475 1,649 2,748 1,357 1,333 5,009 1,244 12.13%
Div Payout % 36.76% 44.64% 67.11% 36.23% 37.45% 101.27% 58.48% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 239,285 229,349 210,246 167,030 156,043 146,531 127,592 11.03%
NOSH 165,024 164,999 137,416 135,797 133,370 125,240 124,444 4.81%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.43% 2.55% 2.75% 2.94% 3.23% 4.84% 2.53% -
ROE 2.81% 1.61% 1.95% 2.24% 2.28% 3.38% 1.67% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 92.95 87.93 102.47 92.13 82.67 81.54 68.73 5.15%
EPS 4.08 2.24 2.98 2.76 2.67 3.95 1.71 15.58%
DPS 1.50 1.00 2.00 1.00 1.00 4.00 1.00 6.98%
NAPS 1.45 1.39 1.53 1.23 1.17 1.17 1.0253 5.94%
Adjusted Per Share Value based on latest NOSH - 135,797
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 92.83 87.80 85.21 75.71 66.73 61.80 51.76 10.21%
EPS 4.07 2.24 2.48 2.27 2.16 2.99 1.29 21.08%
DPS 1.50 1.00 1.66 0.82 0.81 3.03 0.75 12.23%
NAPS 1.4481 1.388 1.2724 1.0108 0.9443 0.8868 0.7722 11.03%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.23 1.15 1.20 1.00 0.90 0.54 0.58 -
P/RPS 1.32 1.31 1.17 1.09 1.09 0.66 0.84 7.81%
P/EPS 30.15 51.34 40.27 36.23 33.71 13.67 33.92 -1.94%
EY 3.32 1.95 2.48 2.76 2.97 7.31 2.95 1.98%
DY 1.22 0.87 1.67 1.00 1.11 7.41 1.72 -5.55%
P/NAPS 0.85 0.83 0.78 0.81 0.77 0.46 0.57 6.88%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 28/02/12 25/02/11 -
Price 1.19 1.18 1.23 1.30 0.86 0.63 0.60 -
P/RPS 1.28 1.34 1.20 1.41 1.04 0.77 0.87 6.64%
P/EPS 29.17 52.68 41.28 47.10 32.21 15.95 35.09 -3.02%
EY 3.43 1.90 2.42 2.12 3.10 6.27 2.85 3.13%
DY 1.26 0.85 1.63 0.77 1.16 6.35 1.67 -4.58%
P/NAPS 0.82 0.85 0.80 1.06 0.74 0.54 0.59 5.63%

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