[DOMINAN] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -4.1%
YoY- -9.74%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 189,643 172,064 153,385 145,089 140,807 125,104 110,262 9.45%
PBT 10,874 9,045 8,845 5,039 5,419 4,791 4,574 15.51%
Tax -2,631 -2,029 -2,057 -1,337 -1,552 -1,117 -1,013 17.23%
NP 8,243 7,016 6,788 3,702 3,867 3,674 3,561 15.00%
-
NP to SH 8,243 6,643 6,733 3,696 4,095 3,748 3,561 15.00%
-
Tax Rate 24.20% 22.43% 23.26% 26.53% 28.64% 23.31% 22.15% -
Total Cost 181,400 165,048 146,597 141,387 136,940 121,430 106,701 9.24%
-
Net Worth 272,646 251,000 239,285 229,349 210,246 167,030 156,043 9.74%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,304 3,302 2,475 1,649 2,748 1,357 1,333 16.32%
Div Payout % 40.09% 49.72% 36.76% 44.64% 67.11% 36.23% 37.45% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 272,646 251,000 239,285 229,349 210,246 167,030 156,043 9.74%
NOSH 165,240 165,240 165,024 164,999 137,416 135,797 133,370 3.63%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.35% 4.08% 4.43% 2.55% 2.75% 2.94% 3.23% -
ROE 3.02% 2.65% 2.81% 1.61% 1.95% 2.24% 2.28% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 114.77 104.20 92.95 87.93 102.47 92.13 82.67 5.61%
EPS 4.99 4.02 4.08 2.24 2.98 2.76 2.67 10.97%
DPS 2.00 2.00 1.50 1.00 2.00 1.00 1.00 12.24%
NAPS 1.65 1.52 1.45 1.39 1.53 1.23 1.17 5.89%
Adjusted Per Share Value based on latest NOSH - 164,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 115.70 104.97 93.58 88.52 85.90 76.32 67.27 9.45%
EPS 5.03 4.05 4.11 2.25 2.50 2.29 2.17 15.03%
DPS 2.02 2.01 1.51 1.01 1.68 0.83 0.81 16.44%
NAPS 1.6633 1.5313 1.4598 1.3992 1.2827 1.019 0.952 9.74%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.28 1.30 1.23 1.15 1.20 1.00 0.90 -
P/RPS 1.12 1.25 1.32 1.31 1.17 1.09 1.09 0.45%
P/EPS 25.66 32.32 30.15 51.34 40.27 36.23 33.71 -4.44%
EY 3.90 3.09 3.32 1.95 2.48 2.76 2.97 4.64%
DY 1.56 1.54 1.22 0.87 1.67 1.00 1.11 5.83%
P/NAPS 0.78 0.86 0.85 0.83 0.78 0.81 0.77 0.21%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 24/02/17 25/02/16 25/02/15 27/02/14 27/02/13 -
Price 1.26 1.28 1.19 1.18 1.23 1.30 0.86 -
P/RPS 1.10 1.23 1.28 1.34 1.20 1.41 1.04 0.93%
P/EPS 25.26 31.82 29.17 52.68 41.28 47.10 32.21 -3.96%
EY 3.96 3.14 3.43 1.90 2.42 2.12 3.10 4.16%
DY 1.59 1.56 1.26 0.85 1.63 0.77 1.16 5.39%
P/NAPS 0.76 0.84 0.82 0.85 0.80 1.06 0.74 0.44%

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