[DOMINAN] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[DOMINAN] DOMINANT ENTERPRISE BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 4.98%
YoY- 41.84%
Quarter Report
Latest QR
Upcoming QR
DOMINAN's Result
DOMINAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 547,606 477,727 416,228 371,872 336,535 309,771 308,912 10.00%
PBT 29,430 28,452 18,635 23,841 17,093 19,076 16,149 10.51%
Tax -7,215 -5,514 -4,600 -5,990 -4,328 -4,789 -4,371 8.70%
NP 22,215 22,938 14,035 17,851 12,765 14,287 11,778 11.14%
-
NP to SH 22,433 23,134 14,035 17,719 12,492 14,043 11,638 11.55%
-
Tax Rate 24.52% 19.38% 24.68% 25.12% 25.32% 25.10% 27.07% -
Total Cost 525,391 454,789 402,193 354,021 323,770 295,484 297,134 9.96%
-
Net Worth 221,398 224,128 159,223 146,535 124,007 127,963 111,568 12.09%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 6,872 5,450 5,306 6,281 4,968 4,967 1,864 24.27%
Div Payout % 30.64% 23.56% 37.81% 35.45% 39.77% 35.37% 16.02% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 221,398 224,128 159,223 146,535 124,007 127,963 111,568 12.09%
NOSH 137,514 139,210 133,801 127,422 124,007 124,236 124,310 1.69%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.06% 4.80% 3.37% 4.80% 3.79% 4.61% 3.81% -
ROE 10.13% 10.32% 8.81% 12.09% 10.07% 10.97% 10.43% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 398.22 343.17 311.08 291.84 271.38 249.34 248.50 8.17%
EPS 16.31 16.62 10.49 13.91 10.07 11.30 9.36 9.69%
DPS 5.00 3.92 4.00 5.00 4.00 4.00 1.50 22.20%
NAPS 1.61 1.61 1.19 1.15 1.00 1.03 0.8975 10.22%
Adjusted Per Share Value based on latest NOSH - 127,422
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 331.40 289.11 251.89 225.05 203.66 187.47 186.95 10.00%
EPS 13.58 14.00 8.49 10.72 7.56 8.50 7.04 11.56%
DPS 4.16 3.30 3.21 3.80 3.01 3.01 1.13 24.24%
NAPS 1.3399 1.3564 0.9636 0.8868 0.7505 0.7744 0.6752 12.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.50 1.26 0.855 0.69 0.62 0.64 0.36 -
P/RPS 0.38 0.37 0.27 0.24 0.23 0.26 0.14 18.09%
P/EPS 9.20 7.58 8.15 4.96 6.15 5.66 3.85 15.61%
EY 10.88 13.19 12.27 20.15 16.25 17.66 26.01 -13.51%
DY 3.33 3.11 4.68 7.25 6.45 6.25 4.17 -3.67%
P/NAPS 0.93 0.78 0.72 0.60 0.62 0.62 0.40 15.09%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 30/05/14 28/05/13 29/05/12 26/05/11 27/05/10 28/05/09 -
Price 1.56 1.22 0.96 0.74 0.58 0.59 0.35 -
P/RPS 0.39 0.36 0.31 0.25 0.21 0.24 0.14 18.61%
P/EPS 9.56 7.34 9.15 5.32 5.76 5.22 3.74 16.92%
EY 10.46 13.62 10.93 18.79 17.37 19.16 26.75 -14.48%
DY 3.21 3.21 4.17 6.76 6.90 6.78 4.29 -4.71%
P/NAPS 0.97 0.76 0.81 0.64 0.58 0.57 0.39 16.39%

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