[DSONIC] QoQ Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -17.11%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 343,556 363,032 368,309 336,753 344,132 339,284 344,705 -0.22%
PBT 123,476 144,496 122,476 98,524 104,150 106,500 108,183 9.18%
Tax -33,914 -36,428 -30,244 -27,006 -29,802 -30,360 -31,838 4.28%
NP 89,562 108,068 92,232 71,517 74,348 76,140 76,345 11.19%
-
NP to SH 89,600 108,096 92,256 71,544 74,370 76,148 76,367 11.20%
-
Tax Rate 27.47% 25.21% 24.69% 27.41% 28.61% 28.51% 29.43% -
Total Cost 253,994 254,964 276,077 265,236 269,784 263,144 268,360 -3.59%
-
Net Worth 352,278 354,545 369,778 349,215 352,100 356,795 362,335 -1.85%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 41,739 83,750 84,488 63,938 67,820 67,961 57,015 -18.72%
Div Payout % 46.58% 77.48% 91.58% 89.37% 91.19% 89.25% 74.66% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 352,278 354,545 369,778 349,215 352,100 356,795 362,335 -1.85%
NOSH 2,782,608 2,964,853 2,962,019 2,962,019 2,962,019 2,962,008 2,962,000 -4.06%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 26.07% 29.77% 25.04% 21.24% 21.60% 22.44% 22.15% -
ROE 25.43% 30.49% 24.95% 20.49% 21.12% 21.34% 21.08% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 12.35 13.00 13.08 11.94 12.18 11.98 12.09 1.42%
EPS 3.22 3.88 3.28 2.53 2.64 2.68 2.68 12.98%
DPS 1.50 3.00 3.00 2.27 2.40 2.40 2.00 -17.40%
NAPS 0.1266 0.127 0.1313 0.1238 0.1246 0.126 0.1271 -0.26%
Adjusted Per Share Value based on latest NOSH - 2,777,500
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 12.37 13.07 13.26 12.12 12.39 12.22 12.41 -0.21%
EPS 3.23 3.89 3.32 2.58 2.68 2.74 2.75 11.28%
DPS 1.50 3.02 3.04 2.30 2.44 2.45 2.05 -18.75%
NAPS 0.1268 0.1276 0.1331 0.1257 0.1268 0.1285 0.1305 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.45 0.51 0.44 0.425 0.465 0.445 0.42 -
P/RPS 3.64 3.92 3.36 3.56 3.82 3.71 3.47 3.23%
P/EPS 13.98 13.17 13.43 16.76 17.67 16.55 15.68 -7.34%
EY 7.16 7.59 7.45 5.97 5.66 6.04 6.38 7.97%
DY 3.33 5.88 6.82 5.33 5.16 5.39 4.76 -21.14%
P/NAPS 3.55 4.02 3.35 3.43 3.73 3.53 3.30 4.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 13/06/24 29/02/24 30/11/23 30/08/23 26/05/23 -
Price 0.395 0.445 0.56 0.445 0.435 0.485 0.425 -
P/RPS 3.20 3.42 4.28 3.73 3.57 4.05 3.51 -5.96%
P/EPS 12.27 11.49 17.10 17.55 16.53 18.04 15.87 -15.72%
EY 8.15 8.70 5.85 5.70 6.05 5.54 6.30 18.67%
DY 3.80 6.74 5.36 5.09 5.52 4.95 4.71 -13.30%
P/NAPS 3.12 3.50 4.27 3.59 3.49 3.85 3.34 -4.42%

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