[DOMINAN] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -9.22%
YoY- 10.52%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 554,266 512,009 441,846 402,055 340,895 327,304 279,287 12.09%
PBT 29,327 30,747 18,956 20,932 19,057 18,705 16,465 10.09%
Tax -7,355 -5,887 -4,692 -5,393 -4,668 -4,668 -4,717 7.68%
NP 21,972 24,860 14,264 15,539 14,389 14,037 11,748 10.99%
-
NP to SH 22,199 25,030 14,339 15,539 14,060 13,885 11,563 11.47%
-
Tax Rate 25.08% 19.15% 24.75% 25.76% 24.49% 24.96% 28.65% -
Total Cost 532,294 487,149 427,582 386,516 326,506 313,267 267,539 12.14%
-
Net Worth 227,287 210,589 168,065 157,468 145,427 126,169 109,734 12.89%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,146 5,498 5,372 6,413 4,987 4,967 4,348 8.62%
Div Payout % 32.19% 21.97% 37.47% 41.28% 35.47% 35.78% 37.60% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 227,287 210,589 168,065 157,468 145,427 126,169 109,734 12.89%
NOSH 164,700 137,640 135,536 132,326 125,368 124,194 124,401 4.78%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.96% 4.86% 3.23% 3.86% 4.22% 4.29% 4.21% -
ROE 9.77% 11.89% 8.53% 9.87% 9.67% 11.01% 10.54% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 336.53 371.99 326.00 303.84 271.91 263.54 224.50 6.97%
EPS 13.48 18.19 10.58 11.74 11.21 11.18 9.29 6.39%
DPS 4.34 4.00 4.00 4.85 4.00 4.00 3.50 3.64%
NAPS 1.38 1.53 1.24 1.19 1.16 1.0159 0.8821 7.74%
Adjusted Per Share Value based on latest NOSH - 132,326
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 335.43 309.86 267.40 243.32 206.30 198.08 169.02 12.09%
EPS 13.43 15.15 8.68 9.40 8.51 8.40 7.00 11.46%
DPS 4.33 3.33 3.25 3.88 3.02 3.01 2.63 8.66%
NAPS 1.3755 1.2744 1.0171 0.953 0.8801 0.7636 0.6641 12.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.15 1.29 0.835 0.79 0.50 0.64 0.53 -
P/RPS 0.34 0.35 0.26 0.26 0.18 0.24 0.24 5.97%
P/EPS 8.53 7.09 7.89 6.73 4.46 5.72 5.70 6.94%
EY 11.72 14.10 12.67 14.86 22.43 17.47 17.54 -6.49%
DY 3.77 3.10 4.79 6.14 8.00 6.25 6.60 -8.90%
P/NAPS 0.83 0.84 0.67 0.66 0.43 0.63 0.60 5.55%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 27/11/14 28/11/13 28/11/12 24/11/11 25/11/10 26/11/09 -
Price 1.23 1.24 0.955 0.88 0.56 0.75 0.54 -
P/RPS 0.37 0.33 0.29 0.29 0.21 0.28 0.24 7.47%
P/EPS 9.13 6.82 9.03 7.49 4.99 6.71 5.81 7.82%
EY 10.96 14.67 11.08 13.34 20.03 14.91 17.21 -7.24%
DY 3.53 3.23 4.19 5.51 7.14 5.33 6.48 -9.62%
P/NAPS 0.89 0.81 0.77 0.74 0.48 0.74 0.61 6.49%

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