[DSONIC] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -3.14%
YoY- 1817.83%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 344,132 339,284 344,705 319,737 315,424 256,328 136,428 85.19%
PBT 104,150 106,500 108,183 103,237 104,792 65,936 12,737 305.35%
Tax -29,802 -30,360 -31,838 -31,702 -30,932 -17,820 -2,512 419.39%
NP 74,348 76,140 76,345 71,534 73,860 48,116 10,225 274.86%
-
NP to SH 74,370 76,148 76,367 71,553 73,876 48,132 10,244 274.47%
-
Tax Rate 28.61% 28.51% 29.43% 30.71% 29.52% 27.03% 19.72% -
Total Cost 269,784 263,144 268,360 248,202 241,564 208,212 126,203 65.86%
-
Net Worth 352,100 356,795 362,335 304,671 362,886 346,587 342,425 1.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 67,820 67,961 57,015 40,917 42,962 28,643 17,207 149.30%
Div Payout % 91.19% 89.25% 74.66% 57.18% 58.15% 59.51% 167.97% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 352,100 356,795 362,335 304,671 362,886 346,587 342,425 1.87%
NOSH 2,962,019 2,962,008 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 21.60% 22.44% 22.15% 22.37% 23.42% 18.77% 7.49% -
ROE 21.12% 21.34% 21.08% 23.49% 20.36% 13.89% 2.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.18 11.98 12.09 13.02 11.01 8.95 4.76 86.97%
EPS 2.64 2.68 2.68 2.92 2.58 1.68 0.36 276.99%
DPS 2.40 2.40 2.00 1.67 1.50 1.00 0.60 151.77%
NAPS 0.1246 0.126 0.1271 0.1241 0.1267 0.121 0.1194 2.88%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.39 12.22 12.41 11.51 11.36 9.23 4.91 85.24%
EPS 2.68 2.74 2.75 2.58 2.66 1.73 0.37 273.90%
DPS 2.44 2.45 2.05 1.47 1.55 1.03 0.62 149.05%
NAPS 0.1268 0.1285 0.1305 0.1097 0.1307 0.1248 0.1233 1.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.465 0.445 0.42 0.46 0.465 0.465 0.475 -
P/RPS 3.82 3.71 3.47 3.53 4.22 5.20 9.99 -47.28%
P/EPS 17.67 16.55 15.68 15.78 18.03 27.67 132.98 -73.92%
EY 5.66 6.04 6.38 6.34 5.55 3.61 0.75 284.26%
DY 5.16 5.39 4.76 3.62 3.23 2.15 1.26 155.74%
P/NAPS 3.73 3.53 3.30 3.71 3.67 3.84 3.98 -4.22%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 26/05/23 27/02/23 29/11/22 30/08/22 31/05/22 -
Price 0.435 0.485 0.425 0.455 0.515 0.525 0.56 -
P/RPS 3.57 4.05 3.51 3.49 4.68 5.87 11.77 -54.82%
P/EPS 16.53 18.04 15.87 15.61 19.97 31.24 156.78 -77.65%
EY 6.05 5.54 6.30 6.41 5.01 3.20 0.64 346.46%
DY 5.52 4.95 4.71 3.66 2.91 1.90 1.07 198.26%
P/NAPS 3.49 3.85 3.34 3.67 4.06 4.34 4.69 -17.86%

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