[DSONIC] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -3.8%
YoY- -0.01%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 336,753 344,132 339,284 344,705 319,737 315,424 256,328 19.89%
PBT 98,524 104,150 106,500 108,183 103,237 104,792 65,936 30.60%
Tax -27,006 -29,802 -30,360 -31,838 -31,702 -30,932 -17,820 31.83%
NP 71,517 74,348 76,140 76,345 71,534 73,860 48,116 30.14%
-
NP to SH 71,544 74,370 76,148 76,367 71,553 73,876 48,132 30.15%
-
Tax Rate 27.41% 28.61% 28.51% 29.43% 30.71% 29.52% 27.03% -
Total Cost 265,236 269,784 263,144 268,360 248,202 241,564 208,212 17.46%
-
Net Worth 349,215 352,100 356,795 362,335 304,671 362,886 346,587 0.50%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 63,938 67,820 67,961 57,015 40,917 42,962 28,643 70.55%
Div Payout % 89.37% 91.19% 89.25% 74.66% 57.18% 58.15% 59.51% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 349,215 352,100 356,795 362,335 304,671 362,886 346,587 0.50%
NOSH 2,962,019 2,962,019 2,962,008 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 21.24% 21.60% 22.44% 22.15% 22.37% 23.42% 18.77% -
ROE 20.49% 21.12% 21.34% 21.08% 23.49% 20.36% 13.89% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.94 12.18 11.98 12.09 13.02 11.01 8.95 21.12%
EPS 2.53 2.64 2.68 2.68 2.92 2.58 1.68 31.28%
DPS 2.27 2.40 2.40 2.00 1.67 1.50 1.00 72.46%
NAPS 0.1238 0.1246 0.126 0.1271 0.1241 0.1267 0.121 1.53%
Adjusted Per Share Value based on latest NOSH - 2,962,019
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.37 11.62 11.45 11.64 10.79 10.65 8.65 19.93%
EPS 2.42 2.51 2.57 2.58 2.42 2.49 1.62 30.58%
DPS 2.16 2.29 2.29 1.92 1.38 1.45 0.97 70.27%
NAPS 0.1179 0.1189 0.1205 0.1223 0.1029 0.1225 0.117 0.51%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.425 0.465 0.445 0.42 0.46 0.465 0.465 -
P/RPS 3.56 3.82 3.71 3.47 3.53 4.22 5.20 -22.26%
P/EPS 16.76 17.67 16.55 15.68 15.78 18.03 27.67 -28.34%
EY 5.97 5.66 6.04 6.38 6.34 5.55 3.61 39.71%
DY 5.33 5.16 5.39 4.76 3.62 3.23 2.15 82.86%
P/NAPS 3.43 3.73 3.53 3.30 3.71 3.67 3.84 -7.23%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 30/08/23 26/05/23 27/02/23 29/11/22 30/08/22 -
Price 0.445 0.435 0.485 0.425 0.455 0.515 0.525 -
P/RPS 3.73 3.57 4.05 3.51 3.49 4.68 5.87 -26.02%
P/EPS 17.55 16.53 18.04 15.87 15.61 19.97 31.24 -31.84%
EY 5.70 6.05 5.54 6.30 6.41 5.01 3.20 46.78%
DY 5.09 5.52 4.95 4.71 3.66 2.91 1.90 92.54%
P/NAPS 3.59 3.49 3.85 3.34 3.67 4.06 4.34 -11.85%

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