[DOMINAN] YoY TTM Result on 31-Dec-2011 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 20.05%
YoY- 28.89%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 527,712 456,688 410,200 357,482 332,428 291,387 330,010 8.13%
PBT 31,375 19,173 18,989 22,757 17,547 17,616 16,724 11.05%
Tax -6,322 -4,796 -4,836 -5,581 -4,298 -4,947 -4,249 6.84%
NP 25,053 14,377 14,153 17,176 13,249 12,669 12,475 12.31%
-
NP to SH 25,377 14,526 14,153 16,879 13,096 12,518 12,228 12.93%
-
Tax Rate 20.15% 25.01% 25.47% 24.52% 24.49% 28.08% 25.41% -
Total Cost 502,659 442,311 396,047 340,306 319,179 278,718 317,535 7.95%
-
Net Worth 210,246 167,030 156,043 146,531 127,592 111,404 100,546 13.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 6,889 5,396 5,242 6,247 4,970 5,589 1,863 24.34%
Div Payout % 27.15% 37.15% 37.04% 37.01% 37.96% 44.65% 15.24% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 210,246 167,030 156,043 146,531 127,592 111,404 100,546 13.07%
NOSH 137,416 135,797 133,370 125,240 124,444 124,127 124,177 1.70%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 4.75% 3.15% 3.45% 4.80% 3.99% 4.35% 3.78% -
ROE 12.07% 8.70% 9.07% 11.52% 10.26% 11.24% 12.16% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 384.02 336.30 307.56 285.44 267.13 234.75 265.76 6.32%
EPS 18.47 10.70 10.61 13.48 10.52 10.08 9.85 11.04%
DPS 5.00 4.00 3.93 5.00 4.00 4.50 1.50 22.20%
NAPS 1.53 1.23 1.17 1.17 1.0253 0.8975 0.8097 11.18%
Adjusted Per Share Value based on latest NOSH - 125,240
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 321.94 278.61 250.25 218.09 202.81 177.77 201.33 8.13%
EPS 15.48 8.86 8.63 10.30 7.99 7.64 7.46 12.93%
DPS 4.20 3.29 3.20 3.81 3.03 3.41 1.14 24.26%
NAPS 1.2827 1.019 0.952 0.8939 0.7784 0.6797 0.6134 13.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.20 1.00 0.90 0.54 0.58 0.51 0.56 -
P/RPS 0.31 0.30 0.29 0.19 0.22 0.22 0.21 6.70%
P/EPS 6.50 9.35 8.48 4.01 5.51 5.06 5.69 2.24%
EY 15.39 10.70 11.79 24.96 18.14 19.77 17.58 -2.19%
DY 4.17 4.00 4.37 9.26 6.90 8.82 2.68 7.64%
P/NAPS 0.78 0.81 0.77 0.46 0.57 0.57 0.69 2.06%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 26/02/09 -
Price 1.23 1.30 0.86 0.63 0.60 0.68 0.58 -
P/RPS 0.32 0.39 0.28 0.22 0.22 0.29 0.22 6.44%
P/EPS 6.66 12.15 8.10 4.67 5.70 6.74 5.89 2.06%
EY 15.01 8.23 12.34 21.39 17.54 14.83 16.98 -2.03%
DY 4.07 3.08 4.57 7.94 6.67 6.62 2.59 7.82%
P/NAPS 0.80 1.06 0.74 0.54 0.59 0.76 0.72 1.77%

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