Highlights

[DSONIC] YoY Quarter Result on 2019-03-31 [#4]

Stock [DSONIC]: DATASONIC GROUP BHD
Announcement Date 03-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     36.55%    YoY -     -20.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 CAGR
Revenue 56,717 60,294 92,616 74,049 47,909 41,965 0 -
  YoY % -5.93% -34.90% 25.07% 54.56% 14.16% 0.00% -
  Horiz. % 135.15% 143.68% 220.70% 176.45% 114.16% 100.00% -
PBT 12,790 15,469 18,886 20,879 6,830 1,062 0 -
  YoY % -17.32% -18.09% -9.55% 205.70% 543.13% 0.00% -
  Horiz. % 1,204.33% 1,456.59% 1,778.34% 1,966.01% 643.13% 100.00% -
Tax -1,185 -851 -967 -1,978 -74 2,706 0 -
  YoY % -39.25% 12.00% 51.11% -2,572.97% -102.73% 0.00% -
  Horiz. % -43.79% -31.45% -35.74% -73.10% -2.73% 100.00% -
NP 11,605 14,618 17,919 18,901 6,756 3,768 0 -
  YoY % -20.61% -18.42% -5.20% 179.77% 79.30% 0.00% -
  Horiz. % 307.99% 387.95% 475.56% 501.62% 179.30% 100.00% -
NP to SH 11,627 14,651 17,950 18,939 6,794 3,768 0 -
  YoY % -20.64% -18.38% -5.22% 178.76% 80.31% 0.00% -
  Horiz. % 308.57% 388.83% 476.38% 502.63% 180.31% 100.00% -
Tax Rate 9.27 % 5.50 % 5.12 % 9.47 % 1.08 % -254.80 % - % -
  YoY % 68.55% 7.42% -45.93% 776.85% 100.42% 0.00% -
  Horiz. % -3.64% -2.16% -2.01% -3.72% -0.42% 100.00% -
Total Cost 45,112 45,676 74,697 55,148 41,153 38,197 0 -
  YoY % -1.23% -38.85% 35.45% 34.01% 7.74% 0.00% -
  Horiz. % 118.10% 119.58% 195.56% 144.38% 107.74% 100.00% -
Net Worth 263,249 263,384 260,820 245,429 222,884 110,611 - -
  YoY % -0.05% 0.98% 6.27% 10.12% 101.50% 0.00% -
  Horiz. % 237.99% 238.12% 235.80% 221.88% 201.50% 100.00% -
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 CAGR
Div 6,750 13,500 20,250 13,500 13,500 4,496 - -
  YoY % -50.00% -33.33% 50.00% 0.00% 200.24% 0.00% -
  Horiz. % 150.12% 300.24% 450.36% 300.24% 300.24% 100.00% -
Div Payout % 58.05 % 92.14 % 112.81 % 71.28 % 198.70 % 119.33 % - % -
  YoY % -37.00% -18.32% 58.26% -64.13% 66.51% 0.00% -
  Horiz. % 48.65% 77.21% 94.54% 59.73% 166.51% 100.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 CAGR
Net Worth 263,249 263,384 260,820 245,429 222,884 110,611 - -
  YoY % -0.05% 0.98% 6.27% 10.12% 101.50% 0.00% -
  Horiz. % 237.99% 238.12% 235.80% 221.88% 201.50% 100.00% -
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 89,928 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 1,401.19% 0.00% -
  Horiz. % 1,501.19% 1,501.19% 1,501.19% 1,501.19% 1,501.19% 100.00% -
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 CAGR
NP Margin 20.46 % 24.24 % 19.35 % 25.52 % 14.10 % 8.98 % - % -
  YoY % -15.59% 25.27% -24.18% 80.99% 57.02% 0.00% -
  Horiz. % 227.84% 269.93% 215.48% 284.19% 157.02% 100.00% -
ROE 4.42 % 5.56 % 6.88 % 7.72 % 3.05 % 3.41 % - % -
  YoY % -20.50% -19.19% -10.88% 153.11% -10.56% 0.00% -
  Horiz. % 129.62% 163.05% 201.76% 226.39% 89.44% 100.00% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 CAGR
RPS 4.20 4.47 6.86 5.49 3.55 46.66 - -
  YoY % -6.04% -34.84% 24.95% 54.65% -92.39% 0.00% -
  Horiz. % 9.00% 9.58% 14.70% 11.77% 7.61% 100.00% -
EPS 0.86 1.09 1.33 1.40 0.50 4.19 0.00 -
  YoY % -21.10% -18.05% -5.00% 180.00% -88.07% 0.00% -
  Horiz. % 20.53% 26.01% 31.74% 33.41% 11.93% 100.00% -
DPS 0.50 1.00 1.50 1.00 1.00 5.00 0.00 -
  YoY % -50.00% -33.33% 50.00% 0.00% -80.00% 0.00% -
  Horiz. % 10.00% 20.00% 30.00% 20.00% 20.00% 100.00% -
NAPS 0.1950 0.1951 0.1932 0.1818 0.1651 1.2300 0.0000 -
  YoY % -0.05% 0.98% 6.27% 10.12% -86.58% 0.00% -
  Horiz. % 15.85% 15.86% 15.71% 14.78% 13.42% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 CAGR
RPS 4.20 4.47 6.86 5.49 3.55 3.11 - -
  YoY % -6.04% -34.84% 24.95% 54.65% 14.15% 0.00% -
  Horiz. % 135.05% 143.73% 220.58% 176.53% 114.15% 100.00% -
EPS 0.86 1.09 1.33 1.40 0.50 0.28 0.00 -
  YoY % -21.10% -18.05% -5.00% 180.00% 78.57% 0.00% -
  Horiz. % 307.14% 389.29% 475.00% 500.00% 178.57% 100.00% -
DPS 0.50 1.00 1.50 1.00 1.00 0.33 0.00 -
  YoY % -50.00% -33.33% 50.00% 0.00% 203.03% 0.00% -
  Horiz. % 151.52% 303.03% 454.55% 303.03% 303.03% 100.00% -
NAPS 0.1950 0.1951 0.1932 0.1818 0.1651 0.0819 0.0000 -
  YoY % -0.05% 0.98% 6.27% 10.12% 101.59% 0.00% -
  Horiz. % 238.10% 238.22% 235.90% 221.98% 201.59% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 CAGR
Date 29/03/19 29/12/17 31/03/17 31/03/16 31/03/15 31/12/12 - -
Price 0.5150 1.1600 1.2600 1.3000 1.1400 2.0200 0.0000 -
P/RPS 12.26 25.97 18.37 23.70 32.12 4.33 0.00 -
  YoY % -52.79% 41.37% -22.49% -26.21% 641.80% 0.00% -
  Horiz. % 283.14% 599.77% 424.25% 547.34% 741.80% 100.00% -
P/EPS 59.80 106.89 94.76 92.67 226.52 48.21 0.00 -
  YoY % -44.05% 12.80% 2.26% -59.09% 369.86% 0.00% -
  Horiz. % 124.04% 221.72% 196.56% 192.22% 469.86% 100.00% -
EY 1.67 0.94 1.06 1.08 0.44 2.07 0.00 -
  YoY % 77.66% -11.32% -1.85% 145.45% -78.74% 0.00% -
  Horiz. % 80.68% 45.41% 51.21% 52.17% 21.26% 100.00% -
DY 0.97 0.86 1.19 0.77 0.88 2.48 0.00 -
  YoY % 12.79% -27.73% 54.55% -12.50% -64.52% 0.00% -
  Horiz. % 39.11% 34.68% 47.98% 31.05% 35.48% 100.00% -
P/NAPS 2.64 5.95 6.52 7.15 6.90 1.64 0.00 -
  YoY % -55.63% -8.74% -8.81% 3.62% 320.73% 0.00% -
  Horiz. % 160.98% 362.80% 397.56% 435.98% 420.73% 100.00% -
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 31/12/11 CAGR
Date 03/06/19 28/02/18 25/05/17 27/05/16 29/05/15 28/02/13 - -
Price 0.4550 1.0400 1.3000 1.3200 1.0100 1.9900 0.0000 -
P/RPS 10.83 23.29 18.95 24.07 28.46 4.26 0.00 -
  YoY % -53.50% 22.90% -21.27% -15.43% 568.08% 0.00% -
  Horiz. % 254.23% 546.71% 444.84% 565.02% 668.08% 100.00% -
P/EPS 52.83 95.83 97.77 94.09 200.69 47.49 0.00 -
  YoY % -44.87% -1.98% 3.91% -53.12% 322.59% 0.00% -
  Horiz. % 111.24% 201.79% 205.87% 198.13% 422.59% 100.00% -
EY 1.89 1.04 1.02 1.06 0.50 2.11 0.00 -
  YoY % 81.73% 1.96% -3.77% 112.00% -76.30% 0.00% -
  Horiz. % 89.57% 49.29% 48.34% 50.24% 23.70% 100.00% -
DY 1.10 0.96 1.15 0.76 0.99 2.51 0.00 -
  YoY % 14.58% -16.52% 51.32% -23.23% -60.56% 0.00% -
  Horiz. % 43.82% 38.25% 45.82% 30.28% 39.44% 100.00% -
P/NAPS 2.33 5.33 6.73 7.26 6.12 1.62 0.00 -
  YoY % -56.29% -20.80% -7.30% 18.63% 277.78% 0.00% -
  Horiz. % 143.83% 329.01% 415.43% 448.15% 377.78% 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.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers