[DSONIC] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 53.38%
YoY- 89.46%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 247,540 261,713 243,720 233,264 219,559 217,122 212,174 10.81%
PBT 63,395 68,558 59,576 57,952 40,474 36,912 34,190 50.87%
Tax -3,026 -4,408 -3,736 -1,944 -4,039 -3,805 -2,502 13.50%
NP 60,369 64,150 55,840 56,008 36,435 33,106 31,688 53.61%
-
NP to SH 60,322 64,065 55,746 56,036 36,533 33,208 31,818 53.12%
-
Tax Rate 4.77% 6.43% 6.27% 3.35% 9.98% 10.31% 7.32% -
Total Cost 187,171 197,562 187,880 177,256 183,124 184,016 180,486 2.45%
-
Net Worth 256,274 284,310 274,319 270,539 263,249 0 256,095 0.04%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 40,443 44,999 40,500 40,500 33,750 36,000 27,000 30.88%
Div Payout % 67.05% 70.24% 72.65% 72.27% 92.38% 108.41% 84.86% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 256,274 284,310 274,319 270,539 263,249 0 256,095 0.04%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 24.39% 24.51% 22.91% 24.01% 16.59% 15.25% 14.93% -
ROE 23.54% 22.53% 20.32% 20.71% 13.88% 0.00% 12.42% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.36 19.39 18.05 17.28 16.26 16.08 15.72 10.89%
EPS 4.47 4.75 4.12 4.16 2.71 2.45 2.36 53.02%
DPS 3.00 3.33 3.00 3.00 2.50 2.67 2.00 31.00%
NAPS 0.1901 0.2106 0.2032 0.2004 0.195 0.00 0.1897 0.14%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 8.91 9.42 8.77 8.40 7.90 7.82 7.64 10.78%
EPS 2.17 2.31 2.01 2.02 1.32 1.20 1.15 52.64%
DPS 1.46 1.62 1.46 1.46 1.22 1.30 0.97 31.30%
NAPS 0.0923 0.1024 0.0988 0.0974 0.0948 0.00 0.0922 0.07%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.78 1.48 0.915 0.565 0.515 0.405 0.72 -
P/RPS 4.25 7.63 5.07 3.27 3.17 2.52 4.58 -4.85%
P/EPS 17.43 31.19 22.16 13.61 19.03 16.46 30.55 -31.18%
EY 5.74 3.21 4.51 7.35 5.25 6.07 3.27 45.46%
DY 3.85 2.25 3.28 5.31 4.85 6.58 2.78 24.21%
P/NAPS 4.10 7.03 4.50 2.82 2.64 0.00 3.80 5.19%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 29/11/19 30/08/19 03/06/19 - 30/11/18 -
Price 1.47 1.15 1.02 0.885 0.455 0.00 0.445 -
P/RPS 8.01 5.93 5.65 5.12 2.80 0.00 2.83 99.96%
P/EPS 32.85 24.23 24.70 21.32 16.81 0.00 18.88 44.61%
EY 3.04 4.13 4.05 4.69 5.95 0.00 5.30 -30.94%
DY 2.04 2.90 2.94 3.39 5.49 0.00 4.49 -40.87%
P/NAPS 7.73 5.46 5.02 4.42 2.33 0.00 2.35 121.01%

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