[DOMINAN] YoY TTM Result on 30-Jun-2012 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -3.4%
YoY- 34.35%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 540,569 501,975 424,138 387,961 337,249 318,346 291,694 10.82%
PBT 28,977 30,013 18,494 22,789 17,604 19,304 16,170 10.20%
Tax -7,167 -5,693 -4,645 -5,672 -4,495 -4,924 -4,411 8.42%
NP 21,810 24,320 13,849 17,117 13,109 14,380 11,759 10.83%
-
NP to SH 22,020 24,513 13,853 17,117 12,741 14,176 11,620 11.23%
-
Tax Rate 24.73% 18.97% 25.12% 24.89% 25.53% 25.51% 27.28% -
Total Cost 518,759 477,655 410,289 370,844 324,140 303,966 279,935 10.82%
-
Net Worth 224,316 207,248 162,780 153,439 141,155 126,446 108,626 12.84%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,876 5,477 5,340 6,344 4,975 4,969 3,104 14.16%
Div Payout % 31.23% 22.35% 38.55% 37.06% 39.05% 35.06% 26.71% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 224,316 207,248 162,780 153,439 141,155 126,446 108,626 12.84%
NOSH 137,617 137,250 134,528 131,144 124,916 124,210 123,945 1.75%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.03% 4.84% 3.27% 4.41% 3.89% 4.52% 4.03% -
ROE 9.82% 11.83% 8.51% 11.16% 9.03% 11.21% 10.70% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 392.81 365.74 315.28 295.83 269.98 256.30 235.34 8.90%
EPS 16.00 17.86 10.30 13.05 10.20 11.41 9.38 9.30%
DPS 5.00 4.00 4.00 4.84 4.00 4.00 2.50 12.24%
NAPS 1.63 1.51 1.21 1.17 1.13 1.018 0.8764 10.89%
Adjusted Per Share Value based on latest NOSH - 131,144
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 327.14 303.79 256.68 234.79 204.10 192.66 176.53 10.82%
EPS 13.33 14.83 8.38 10.36 7.71 8.58 7.03 11.24%
DPS 4.16 3.32 3.23 3.84 3.01 3.01 1.88 14.14%
NAPS 1.3575 1.2542 0.9851 0.9286 0.8542 0.7652 0.6574 12.83%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.74 1.18 0.90 0.76 0.57 0.64 0.46 -
P/RPS 0.44 0.32 0.29 0.26 0.21 0.25 0.20 14.03%
P/EPS 10.87 6.61 8.74 5.82 5.59 5.61 4.91 14.15%
EY 9.20 15.14 11.44 17.17 17.89 17.83 20.38 -12.40%
DY 2.87 3.39 4.44 6.37 7.02 6.25 5.43 -10.07%
P/NAPS 1.07 0.78 0.74 0.65 0.50 0.63 0.52 12.77%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 28/08/14 29/08/13 28/08/12 26/08/11 27/08/10 26/08/09 -
Price 1.60 1.26 0.82 0.77 0.49 0.62 0.51 -
P/RPS 0.41 0.34 0.26 0.26 0.18 0.24 0.22 10.92%
P/EPS 10.00 7.05 7.96 5.90 4.80 5.43 5.44 10.67%
EY 10.00 14.17 12.56 16.95 20.82 18.41 18.38 -9.64%
DY 3.13 3.17 4.88 6.28 8.16 6.45 4.90 -7.19%
P/NAPS 0.98 0.83 0.68 0.66 0.43 0.61 0.58 9.13%

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