Highlights

[DSONIC] YoY Quarter Result on 2018-09-30 [#2]

Stock [DSONIC]: DATASONIC GROUP BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     15.16%    YoY -     -57.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 57,303 73,563 76,445 51,279 53,487 69,901 58,790 -0.41%
  YoY % -22.10% -3.77% 49.08% -4.13% -23.48% 18.90% -
  Horiz. % 97.47% 125.13% 130.03% 87.22% 90.98% 118.90% 100.00%
PBT 9,193 21,657 18,584 12,881 11,149 28,094 11,584 -3.63%
  YoY % -57.55% 16.54% 44.27% 15.54% -60.32% 142.52% -
  Horiz. % 79.36% 186.96% 160.43% 111.20% 96.24% 242.52% 100.00%
Tax -712 -1,632 -2,682 -575 -1,760 -4,650 -3,087 -20.90%
  YoY % 56.37% 39.15% -366.43% 67.33% 62.15% -50.63% -
  Horiz. % 23.06% 52.87% 86.88% 18.63% 57.01% 150.63% 100.00%
NP 8,481 20,025 15,902 12,306 9,389 23,444 8,497 -0.03%
  YoY % -57.65% 25.93% 29.22% 31.07% -59.95% 175.91% -
  Horiz. % 99.81% 235.67% 187.15% 144.83% 110.50% 275.91% 100.00%
NP to SH 8,515 20,059 15,953 12,353 9,404 23,444 8,497 0.03%
  YoY % -57.55% 25.74% 29.14% 31.36% -59.89% 175.91% -
  Horiz. % 100.21% 236.07% 187.75% 145.38% 110.67% 275.91% 100.00%
Tax Rate 7.75 % 7.54 % 14.43 % 4.46 % 15.79 % 16.55 % 26.65 % -17.92%
  YoY % 2.79% -47.75% 223.54% -71.75% -4.59% -37.90% -
  Horiz. % 29.08% 28.29% 54.15% 16.74% 59.25% 62.10% 100.00%
Total Cost 48,822 53,538 60,543 38,973 44,098 46,457 50,293 -0.47%
  YoY % -8.81% -11.57% 55.35% -11.62% -5.08% -7.63% -
  Horiz. % 97.08% 106.45% 120.38% 77.49% 87.68% 92.37% 100.00%
Net Worth 256,095 262,169 255,149 234,089 200,474 155,213 59,200 26.38%
  YoY % -2.32% 2.75% 9.00% 16.77% 29.16% 162.18% -
  Horiz. % 432.59% 442.85% 430.99% 395.42% 338.64% 262.18% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Div - 13,500 13,500 13,500 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% - - -
Div Payout % - % 67.30 % 84.62 % 109.29 % - % - % - % -
  YoY % 0.00% -20.47% -22.57% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 61.58% 77.43% 100.00% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 256,095 262,169 255,149 234,089 200,474 155,213 59,200 26.38%
  YoY % -2.32% 2.75% 9.00% 16.77% 29.16% 162.18% -
  Horiz. % 432.59% 442.85% 430.99% 395.42% 338.64% 262.18% 100.00%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 134,968 69,647 60.63%
  YoY % 0.00% 0.00% 0.00% 0.00% 900.23% 93.79% -
  Horiz. % 1,938.33% 1,938.33% 1,938.33% 1,938.33% 1,938.33% 193.79% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin 14.80 % 27.22 % 20.80 % 24.00 % 17.55 % 33.54 % 14.45 % 0.38%
  YoY % -45.63% 30.87% -13.33% 36.75% -47.67% 132.11% -
  Horiz. % 102.42% 188.37% 143.94% 166.09% 121.45% 232.11% 100.00%
ROE 3.32 % 7.65 % 6.25 % 5.28 % 4.69 % 15.10 % 14.35 % -20.87%
  YoY % -56.60% 22.40% 18.37% 12.58% -68.94% 5.23% -
  Horiz. % 23.14% 53.31% 43.55% 36.79% 32.68% 105.23% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 4.24 5.45 5.66 3.80 3.96 51.79 84.41 -38.01%
  YoY % -22.20% -3.71% 48.95% -4.04% -92.35% -38.64% -
  Horiz. % 5.02% 6.46% 6.71% 4.50% 4.69% 61.36% 100.00%
EPS 0.63 1.49 1.18 0.92 0.70 17.37 12.20 -37.74%
  YoY % -57.72% 26.27% 28.26% 31.43% -95.97% 42.38% -
  Horiz. % 5.16% 12.21% 9.67% 7.54% 5.74% 142.38% 100.00%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% - - -
NAPS 0.1897 0.1942 0.1890 0.1734 0.1485 1.1500 0.8500 -21.32%
  YoY % -2.32% 2.75% 9.00% 16.77% -87.09% 35.29% -
  Horiz. % 22.32% 22.85% 22.24% 20.40% 17.47% 135.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 4.24 5.45 5.66 3.80 3.96 5.18 4.35 -0.41%
  YoY % -22.20% -3.71% 48.95% -4.04% -23.55% 19.08% -
  Horiz. % 97.47% 125.29% 130.11% 87.36% 91.03% 119.08% 100.00%
EPS 0.63 1.49 1.18 0.92 0.70 1.74 0.63 -
  YoY % -57.72% 26.27% 28.26% 31.43% -59.77% 176.19% -
  Horiz. % 100.00% 236.51% 187.30% 146.03% 111.11% 276.19% 100.00%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% - - -
NAPS 0.1897 0.1942 0.1890 0.1734 0.1485 0.1150 0.0439 26.36%
  YoY % -2.32% 2.75% 9.00% 16.77% 29.13% 161.96% -
  Horiz. % 432.12% 442.37% 430.52% 394.99% 338.27% 261.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.7200 1.2500 1.5500 1.4400 1.5300 4.7000 0.0000 -
P/RPS 16.96 22.94 27.37 37.91 38.62 0.00 0.00 -
  YoY % -26.07% -16.19% -27.80% -1.84% 0.00% 0.00% -
  Horiz. % 43.92% 59.40% 70.87% 98.16% 100.00% - -
P/EPS 114.15 84.13 131.17 157.37 219.64 0.00 0.00 -
  YoY % 35.68% -35.86% -16.65% -28.35% 0.00% 0.00% -
  Horiz. % 51.97% 38.30% 59.72% 71.65% 100.00% - -
EY 0.88 1.19 0.76 0.64 0.46 0.00 0.00 -
  YoY % -26.05% 56.58% 18.75% 39.13% 0.00% 0.00% -
  Horiz. % 191.30% 258.70% 165.22% 139.13% 100.00% - -
DY 0.00 0.80 0.65 0.69 0.00 0.00 0.00 -
  YoY % 0.00% 23.08% -5.80% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.94% 94.20% 100.00% - - -
P/NAPS 3.80 6.44 8.20 8.30 10.30 4.70 0.00 -
  YoY % -40.99% -21.46% -1.20% -19.42% 119.15% 0.00% -
  Horiz. % 80.85% 137.02% 174.47% 176.60% 219.15% 100.00% -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 30/11/18 24/11/17 25/11/16 27/11/15 01/12/14 29/11/13 - -
Price 0.4450 1.1800 1.3100 1.6000 1.0500 9.4000 0.0000 -
P/RPS 10.48 21.65 23.13 42.12 26.50 0.00 0.00 -
  YoY % -51.59% -6.40% -45.09% 58.94% 0.00% 0.00% -
  Horiz. % 39.55% 81.70% 87.28% 158.94% 100.00% - -
P/EPS 70.55 79.42 110.86 174.86 150.73 0.00 0.00 -
  YoY % -11.17% -28.36% -36.60% 16.01% 0.00% 0.00% -
  Horiz. % 46.81% 52.69% 73.55% 116.01% 100.00% - -
EY 1.42 1.26 0.90 0.57 0.66 0.00 0.00 -
  YoY % 12.70% 40.00% 57.89% -13.64% 0.00% 0.00% -
  Horiz. % 215.15% 190.91% 136.36% 86.36% 100.00% - -
DY 0.00 0.85 0.76 0.62 0.00 0.00 0.00 -
  YoY % 0.00% 11.84% 22.58% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 137.10% 122.58% 100.00% - - -
P/NAPS 2.35 6.08 6.93 9.23 7.07 9.40 0.00 -
  YoY % -61.35% -12.27% -24.92% 30.55% -24.79% 0.00% -
  Horiz. % 25.00% 64.68% 73.72% 98.19% 75.21% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers