[DSONIC] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -16.89%
YoY- -69.2%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 241,310 223,014 211,278 217,440 233,335 316,350 353,758 -22.49%
PBT 65,100 58,961 53,922 56,320 62,548 91,609 105,700 -27.58%
Tax -2,208 -306 -4,672 -7,044 -3,154 -4,854 -6,658 -52.05%
NP 62,892 58,654 49,250 49,276 59,394 86,754 99,042 -26.10%
-
NP to SH 63,048 58,812 49,424 49,436 59,482 86,821 99,072 -25.99%
-
Tax Rate 3.39% 0.52% 8.66% 12.51% 5.04% 5.30% 6.30% -
Total Cost 178,418 164,360 162,028 168,164 173,941 229,596 254,716 -21.11%
-
Net Worth 245,429 239,894 234,089 221,669 222,884 215,999 200,474 14.42%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 40,500 36,000 27,000 - 27,000 18,000 27,000 31.00%
Div Payout % 64.24% 61.21% 54.63% - 45.39% 20.73% 27.25% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 245,429 239,894 234,089 221,669 222,884 215,999 200,474 14.42%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 26.06% 26.30% 23.31% 22.66% 25.45% 27.42% 28.00% -
ROE 25.69% 24.52% 21.11% 22.30% 26.69% 40.20% 49.42% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.87 16.52 15.65 16.11 17.28 23.43 26.20 -22.49%
EPS 4.67 4.36 3.66 3.68 4.41 6.43 7.34 -26.00%
DPS 3.00 2.67 2.00 0.00 2.00 1.33 2.00 31.00%
NAPS 0.1818 0.1777 0.1734 0.1642 0.1651 0.16 0.1485 14.42%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 8.15 7.53 7.13 7.34 7.88 10.68 11.94 -22.45%
EPS 2.13 1.99 1.67 1.67 2.01 2.93 3.34 -25.89%
DPS 1.37 1.22 0.91 0.00 0.91 0.61 0.91 31.32%
NAPS 0.0829 0.081 0.079 0.0748 0.0752 0.0729 0.0677 14.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.30 1.40 1.44 1.07 1.14 1.23 1.53 -
P/RPS 7.27 8.47 9.20 6.64 6.60 5.25 5.84 15.70%
P/EPS 27.84 32.14 39.33 29.22 25.87 19.13 20.85 21.23%
EY 3.59 3.11 2.54 3.42 3.86 5.23 4.80 -17.59%
DY 2.31 1.90 1.39 0.00 1.75 1.08 1.31 45.90%
P/NAPS 7.15 7.88 8.30 6.52 6.90 7.69 10.30 -21.58%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 01/12/14 -
Price 1.32 1.39 1.60 1.06 1.01 1.10 1.05 -
P/RPS 7.38 8.41 10.22 6.58 5.84 4.69 4.01 50.12%
P/EPS 28.26 31.91 43.70 28.95 22.92 17.10 14.31 57.34%
EY 3.54 3.13 2.29 3.45 4.36 5.85 6.99 -36.43%
DY 2.27 1.92 1.25 0.00 1.98 1.21 1.90 12.58%
P/NAPS 7.26 7.82 9.23 6.46 6.12 6.88 7.07 1.78%

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