[DOMINAN] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -19.21%
YoY- -53.37%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 777,836 638,671 588,413 693,502 732,571 625,814 552,741 5.85%
PBT 21,969 36,589 21,204 21,913 43,146 30,445 22,014 -0.03%
Tax -5,511 -10,076 -8,241 -6,133 -9,144 -6,341 -6,132 -1.76%
NP 16,458 26,513 12,963 15,780 34,002 24,104 15,882 0.59%
-
NP to SH 16,458 26,513 12,963 15,780 33,844 23,338 15,472 1.03%
-
Tax Rate 25.09% 27.54% 38.87% 27.99% 21.19% 20.83% 27.86% -
Total Cost 761,378 612,158 575,450 677,722 698,569 601,710 536,859 5.99%
-
Net Worth 345,352 327,175 307,346 279,255 272,646 251,000 239,285 6.30%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 6,609 6,609 4,131 8,262 11,620 10,732 8,143 -3.41%
Div Payout % 40.16% 24.93% 31.87% 52.36% 34.34% 45.99% 52.64% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 345,352 327,175 307,346 279,255 272,646 251,000 239,285 6.30%
NOSH 165,240 165,240 165,240 165,240 165,240 165,240 165,024 0.02%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.12% 4.15% 2.20% 2.28% 4.64% 3.85% 2.87% -
ROE 4.77% 8.10% 4.22% 5.65% 12.41% 9.30% 6.47% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 470.73 386.51 356.10 419.69 443.34 378.98 334.94 5.83%
EPS 9.96 16.05 7.84 9.55 20.48 14.13 9.38 1.00%
DPS 4.00 4.00 2.50 5.00 7.03 6.50 4.93 -3.42%
NAPS 2.09 1.98 1.86 1.69 1.65 1.52 1.45 6.27%
Adjusted Per Share Value based on latest NOSH - 165,240
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 474.54 389.64 358.98 423.09 446.92 381.79 337.21 5.85%
EPS 10.04 16.17 7.91 9.63 20.65 14.24 9.44 1.03%
DPS 4.03 4.03 2.52 5.04 7.09 6.55 4.97 -3.43%
NAPS 2.1069 1.996 1.875 1.7037 1.6633 1.5313 1.4598 6.30%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.875 1.17 0.80 1.25 1.28 1.30 1.23 -
P/RPS 0.19 0.30 0.22 0.30 0.29 0.34 0.37 -10.50%
P/EPS 8.79 7.29 10.20 13.09 6.25 9.20 13.12 -6.45%
EY 11.38 13.71 9.81 7.64 16.00 10.87 7.62 6.90%
DY 4.57 3.42 3.13 4.00 5.49 5.00 4.01 2.20%
P/NAPS 0.42 0.59 0.43 0.74 0.78 0.86 0.85 -11.08%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 26/02/21 25/02/20 27/02/19 26/02/18 24/02/17 -
Price 0.835 1.14 0.74 1.24 1.26 1.28 1.19 -
P/RPS 0.18 0.29 0.21 0.30 0.28 0.34 0.36 -10.90%
P/EPS 8.38 7.10 9.43 12.98 6.15 9.06 12.69 -6.67%
EY 11.93 14.07 10.60 7.70 16.26 11.04 7.88 7.15%
DY 4.79 3.51 3.38 4.03 5.58 5.08 4.15 2.41%
P/NAPS 0.40 0.58 0.40 0.73 0.76 0.84 0.82 -11.27%

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