Highlights

[DSONIC] YoY Quarter Result on 2020-06-30 [#1]

Stock [DSONIC]: DATASONIC GROUP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     -61.09%    YoY -     -65.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 39,396 58,316 48,784 60,103 76,080 54,360 71,555 -9.46%
  YoY % -32.44% 19.54% -18.83% -21.00% 39.96% -24.03% -
  Horiz. % 55.06% 81.50% 68.18% 84.00% 106.32% 75.97% 100.00%
PBT 6,131 14,488 7,902 15,378 23,330 14,080 28,712 -22.67%
  YoY % -57.68% 83.35% -48.61% -34.08% 65.70% -50.96% -
  Horiz. % 21.35% 50.46% 27.52% 53.56% 81.26% 49.04% 100.00%
Tax -1,361 -486 -539 -285 -2,580 -1,761 -1,008 5.13%
  YoY % -180.04% 9.83% -89.12% 88.95% -46.51% -74.70% -
  Horiz. % 135.02% 48.21% 53.47% 28.27% 255.95% 174.70% 100.00%
NP 4,770 14,002 7,363 15,093 20,750 12,319 27,704 -25.39%
  YoY % -65.93% 90.17% -51.22% -27.26% 68.44% -55.53% -
  Horiz. % 17.22% 50.54% 26.58% 54.48% 74.90% 44.47% 100.00%
NP to SH 4,775 14,009 7,394 15,124 20,785 12,359 27,704 -25.38%
  YoY % -65.91% 89.46% -51.11% -27.24% 68.18% -55.39% -
  Horiz. % 17.24% 50.57% 26.69% 54.59% 75.03% 44.61% 100.00%
Tax Rate 22.20 % 3.35 % 6.82 % 1.85 % 11.06 % 12.51 % 3.51 % 35.95%
  YoY % 562.69% -50.88% 268.65% -83.27% -11.59% 256.41% -
  Horiz. % 632.48% 95.44% 194.30% 52.71% 315.10% 356.41% 100.00%
Total Cost 34,626 44,314 41,421 45,010 55,330 42,041 43,851 -3.86%
  YoY % -21.86% 6.98% -7.97% -18.65% 31.61% -4.13% -
  Horiz. % 78.96% 101.06% 94.46% 102.64% 126.18% 95.87% 100.00%
Net Worth 251,551 270,539 261,089 255,690 252,719 221,669 204,525 3.51%
  YoY % -7.02% 3.62% 2.11% 1.18% 14.01% 8.38% -
  Horiz. % 122.99% 132.28% 127.66% 125.02% 123.56% 108.38% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 6,598 10,125 13,500 13,500 13,500 - 13,500 -11.24%
  YoY % -34.83% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.88% 75.00% 100.00% 100.00% 100.00% 0.00% 100.00%
Div Payout % 138.20 % 72.27 % 182.58 % 89.26 % 64.95 % - % 48.73 % 18.96%
  YoY % 91.23% -60.42% 104.55% 37.43% 0.00% 0.00% -
  Horiz. % 283.60% 148.31% 374.68% 183.17% 133.29% 0.00% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 251,551 270,539 261,089 255,690 252,719 221,669 204,525 3.51%
  YoY % -7.02% 3.62% 2.11% 1.18% 14.01% 8.38% -
  Horiz. % 122.99% 132.28% 127.66% 125.02% 123.56% 108.38% 100.00%
NOSH 1,319,785 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 -0.38%
  YoY % -2.24% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.76% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 12.11 % 24.01 % 15.09 % 25.11 % 27.27 % 22.66 % 38.72 % -17.60%
  YoY % -49.56% 59.11% -39.90% -7.92% 20.34% -41.48% -
  Horiz. % 31.28% 62.01% 38.97% 64.85% 70.43% 58.52% 100.00%
ROE 1.90 % 5.18 % 2.83 % 5.91 % 8.22 % 5.58 % 13.55 % -27.90%
  YoY % -63.32% 83.04% -52.12% -28.10% 47.31% -58.82% -
  Horiz. % 14.02% 38.23% 20.89% 43.62% 60.66% 41.18% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.99 4.32 3.61 4.45 5.64 4.03 5.30 -9.09%
  YoY % -30.79% 19.67% -18.88% -21.10% 39.95% -23.96% -
  Horiz. % 56.42% 81.51% 68.11% 83.96% 106.42% 76.04% 100.00%
EPS 0.36 1.04 0.55 1.12 1.54 0.92 2.05 -25.15%
  YoY % -65.38% 89.09% -50.89% -27.27% 67.39% -55.12% -
  Horiz. % 17.56% 50.73% 26.83% 54.63% 75.12% 44.88% 100.00%
DPS 0.50 0.75 1.00 1.00 1.00 0.00 1.00 -10.90%
  YoY % -33.33% -25.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 75.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.1906 0.2004 0.1934 0.1894 0.1872 0.1642 0.1515 3.90%
  YoY % -4.89% 3.62% 2.11% 1.18% 14.01% 8.38% -
  Horiz. % 125.81% 132.28% 127.66% 125.02% 123.56% 108.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,700,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.46 2.16 1.81 2.23 2.82 2.01 2.65 -9.45%
  YoY % -32.41% 19.34% -18.83% -20.92% 40.30% -24.15% -
  Horiz. % 55.09% 81.51% 68.30% 84.15% 106.42% 75.85% 100.00%
EPS 0.18 0.52 0.27 0.56 0.77 0.46 1.03 -25.21%
  YoY % -65.38% 92.59% -51.79% -27.27% 67.39% -55.34% -
  Horiz. % 17.48% 50.49% 26.21% 54.37% 74.76% 44.66% 100.00%
DPS 0.24 0.38 0.50 0.50 0.50 0.00 0.50 -11.50%
  YoY % -36.84% -24.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.00% 76.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 0.0932 0.1002 0.0967 0.0947 0.0936 0.0821 0.0758 3.50%
  YoY % -6.99% 3.62% 2.11% 1.18% 14.01% 8.31% -
  Horiz. % 122.96% 132.19% 127.57% 124.93% 123.48% 108.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.4100 0.5650 0.8700 1.2400 1.2600 1.0700 1.9800 -
P/RPS 47.24 13.08 24.08 27.85 22.36 26.57 37.36 3.98%
  YoY % 261.16% -45.68% -13.54% 24.55% -15.84% -28.88% -
  Horiz. % 126.45% 35.01% 64.45% 74.54% 59.85% 71.12% 100.00%
P/EPS 389.72 54.45 158.85 110.69 81.84 116.88 96.48 26.17%
  YoY % 615.74% -65.72% 43.51% 35.25% -29.98% 21.14% -
  Horiz. % 403.94% 56.44% 164.65% 114.73% 84.83% 121.14% 100.00%
EY 0.26 1.84 0.63 0.90 1.22 0.86 1.04 -20.61%
  YoY % -85.87% 192.06% -30.00% -26.23% 41.86% -17.31% -
  Horiz. % 25.00% 176.92% 60.58% 86.54% 117.31% 82.69% 100.00%
DY 0.35 1.33 1.15 0.81 0.79 0.00 0.51 -6.08%
  YoY % -73.68% 15.65% 41.98% 2.53% 0.00% 0.00% -
  Horiz. % 68.63% 260.78% 225.49% 158.82% 154.90% 0.00% 100.00%
P/NAPS 7.40 2.82 4.50 6.55 6.73 6.52 13.07 -9.04%
  YoY % 162.41% -37.33% -31.30% -2.67% 3.22% -50.11% -
  Horiz. % 56.62% 21.58% 34.43% 50.11% 51.49% 49.89% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 24/08/18 25/08/17 26/08/16 28/08/15 02/09/14 -
Price 1.3200 0.8850 0.7700 1.0900 1.4300 1.0600 1.8100 -
P/RPS 44.22 20.49 21.31 24.48 25.37 26.32 34.15 4.40%
  YoY % 115.81% -3.85% -12.95% -3.51% -3.61% -22.93% -
  Horiz. % 129.49% 60.00% 62.40% 71.68% 74.29% 77.07% 100.00%
P/EPS 364.84 85.28 140.59 97.30 92.88 115.79 88.20 26.67%
  YoY % 327.81% -39.34% 44.49% 4.76% -19.79% 31.28% -
  Horiz. % 413.65% 96.69% 159.40% 110.32% 105.31% 131.28% 100.00%
EY 0.27 1.17 0.71 1.03 1.08 0.86 1.13 -21.21%
  YoY % -76.92% 64.79% -31.07% -4.63% 25.58% -23.89% -
  Horiz. % 23.89% 103.54% 62.83% 91.15% 95.58% 76.11% 100.00%
DY 0.38 0.85 1.30 0.92 0.70 0.00 0.55 -5.97%
  YoY % -55.29% -34.62% 41.30% 31.43% 0.00% 0.00% -
  Horiz. % 69.09% 154.55% 236.36% 167.27% 127.27% 0.00% 100.00%
P/NAPS 6.93 4.42 3.98 5.76 7.64 6.46 11.95 -8.67%
  YoY % 56.79% 11.06% -30.90% -24.61% 18.27% -45.94% -
  Horiz. % 57.99% 36.99% 33.31% 48.20% 63.93% 54.06% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS