[DOMINAN] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -1.3%
YoY- -19.07%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 551,370 540,569 501,975 424,138 387,961 337,249 318,346 9.57%
PBT 17,246 28,977 30,013 18,494 22,789 17,604 19,304 -1.85%
Tax -5,377 -7,167 -5,693 -4,645 -5,672 -4,495 -4,924 1.47%
NP 11,869 21,810 24,320 13,849 17,117 13,109 14,380 -3.14%
-
NP to SH 11,736 22,020 24,513 13,853 17,117 12,741 14,176 -3.09%
-
Tax Rate 31.18% 24.73% 18.97% 25.12% 24.89% 25.53% 25.51% -
Total Cost 539,501 518,759 477,655 410,289 370,844 324,140 303,966 10.02%
-
Net Worth 231,141 224,316 207,248 162,780 153,439 141,155 126,446 10.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,490 6,876 5,477 5,340 6,344 4,975 4,969 4.54%
Div Payout % 55.31% 31.23% 22.35% 38.55% 37.06% 39.05% 35.06% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 231,141 224,316 207,248 162,780 153,439 141,155 126,446 10.56%
NOSH 165,101 137,617 137,250 134,528 131,144 124,916 124,210 4.85%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.15% 4.03% 4.84% 3.27% 4.41% 3.89% 4.52% -
ROE 5.08% 9.82% 11.83% 8.51% 11.16% 9.03% 11.21% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 333.96 392.81 365.74 315.28 295.83 269.98 256.30 4.50%
EPS 7.11 16.00 17.86 10.30 13.05 10.20 11.41 -7.57%
DPS 3.93 5.00 4.00 4.00 4.84 4.00 4.00 -0.29%
NAPS 1.40 1.63 1.51 1.21 1.17 1.13 1.018 5.44%
Adjusted Per Share Value based on latest NOSH - 134,528
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 336.38 329.79 306.24 258.76 236.68 205.75 194.21 9.57%
EPS 7.16 13.43 14.95 8.45 10.44 7.77 8.65 -3.09%
DPS 3.96 4.19 3.34 3.26 3.87 3.04 3.03 4.55%
NAPS 1.4101 1.3685 1.2644 0.9931 0.9361 0.8612 0.7714 10.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.12 1.74 1.18 0.90 0.76 0.57 0.64 -
P/RPS 0.34 0.44 0.32 0.29 0.26 0.21 0.25 5.25%
P/EPS 15.76 10.87 6.61 8.74 5.82 5.59 5.61 18.76%
EY 6.35 9.20 15.14 11.44 17.17 17.89 17.83 -15.79%
DY 3.51 2.87 3.39 4.44 6.37 7.02 6.25 -9.16%
P/NAPS 0.80 1.07 0.78 0.74 0.65 0.50 0.63 4.05%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 28/08/14 29/08/13 28/08/12 26/08/11 27/08/10 -
Price 1.12 1.60 1.26 0.82 0.77 0.49 0.62 -
P/RPS 0.34 0.41 0.34 0.26 0.26 0.18 0.24 5.97%
P/EPS 15.76 10.00 7.05 7.96 5.90 4.80 5.43 19.41%
EY 6.35 10.00 14.17 12.56 16.95 20.82 18.41 -16.24%
DY 3.51 3.13 3.17 4.88 6.28 8.16 6.45 -9.63%
P/NAPS 0.80 0.98 0.83 0.68 0.66 0.43 0.61 4.61%

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