[DSONIC] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 14.92%
YoY- 92.92%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 166,290 157,584 247,540 261,713 243,720 233,264 219,559 -16.86%
PBT 30,932 24,524 63,395 68,558 59,576 57,952 40,474 -16.36%
Tax -6,340 -5,444 -3,026 -4,408 -3,736 -1,944 -4,039 34.95%
NP 24,592 19,080 60,369 64,150 55,840 56,008 36,435 -22.99%
-
NP to SH 24,604 19,100 60,322 64,065 55,746 56,036 36,533 -23.11%
-
Tax Rate 20.50% 22.20% 4.77% 6.43% 6.27% 3.35% 9.98% -
Total Cost 141,698 138,504 187,171 197,562 187,880 177,256 183,124 -15.67%
-
Net Worth 126,793 251,551 256,274 284,310 274,319 270,539 263,249 -38.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 13,332 26,395 40,443 44,999 40,500 40,500 33,750 -46.07%
Div Payout % 54.19% 138.20% 67.05% 70.24% 72.65% 72.27% 92.38% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 126,793 251,551 256,274 284,310 274,319 270,539 263,249 -38.47%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.79% 12.11% 24.39% 24.51% 22.91% 24.01% 16.59% -
ROE 19.40% 7.59% 23.54% 22.53% 20.32% 20.71% 13.88% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 12.47 11.94 18.36 19.39 18.05 17.28 16.26 -16.17%
EPS 1.84 1.44 4.47 4.75 4.12 4.16 2.71 -22.69%
DPS 1.00 2.00 3.00 3.33 3.00 3.00 2.50 -45.62%
NAPS 0.0951 0.1906 0.1901 0.2106 0.2032 0.2004 0.195 -37.96%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.99 5.67 8.91 9.42 8.77 8.40 7.90 -16.80%
EPS 0.89 0.69 2.17 2.31 2.01 2.02 1.32 -23.05%
DPS 0.48 0.95 1.46 1.62 1.46 1.46 1.22 -46.21%
NAPS 0.0457 0.0906 0.0923 0.1024 0.0988 0.0974 0.0948 -38.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.53 1.41 0.78 1.48 0.915 0.565 0.515 -
P/RPS 4.25 11.81 4.25 7.63 5.07 3.27 3.17 21.52%
P/EPS 28.72 97.43 17.43 31.19 22.16 13.61 19.03 31.47%
EY 3.48 1.03 5.74 3.21 4.51 7.35 5.25 -23.91%
DY 1.89 1.42 3.85 2.25 3.28 5.31 4.85 -46.55%
P/NAPS 5.57 7.40 4.10 7.03 4.50 2.82 2.64 64.27%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 25/06/20 27/02/20 29/11/19 30/08/19 03/06/19 -
Price 0.525 1.32 1.47 1.15 1.02 0.885 0.455 -
P/RPS 4.21 11.06 8.01 5.93 5.65 5.12 2.80 31.14%
P/EPS 28.45 91.21 32.85 24.23 24.70 21.32 16.81 41.88%
EY 3.52 1.10 3.04 4.13 4.05 4.69 5.95 -29.46%
DY 1.90 1.52 2.04 2.90 2.94 3.39 5.49 -50.61%
P/NAPS 5.52 6.93 7.73 5.46 5.02 4.42 2.33 77.43%

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