[DSONIC] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -5.57%
YoY- 6.05%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Revenue 217,122 212,174 195,136 258,613 267,332 240,412 318,353 -19.60%
PBT 36,912 34,190 31,608 70,005 74,070 61,512 71,868 -31.61%
Tax -3,805 -2,502 -2,156 -3,690 -3,834 -1,140 -9,368 -40.18%
NP 33,106 31,688 29,452 66,314 70,236 60,372 62,500 -30.40%
-
NP to SH 33,208 31,818 29,576 66,445 70,366 60,496 62,656 -30.37%
-
Tax Rate 10.31% 7.32% 6.82% 5.27% 5.18% 1.85% 13.04% -
Total Cost 184,016 180,486 165,684 192,298 197,096 180,040 255,853 -17.13%
-
Net Worth 0 256,095 261,089 263,384 262,169 255,690 260,820 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Div 36,000 27,000 54,000 62,999 54,000 54,000 54,000 -20.64%
Div Payout % 108.41% 84.86% 182.58% 94.81% 76.74% 89.26% 86.18% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 0 256,095 261,089 263,384 262,169 255,690 260,820 -
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
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 15.25% 14.93% 15.09% 25.64% 26.27% 25.11% 19.63% -
ROE 0.00% 12.42% 11.33% 25.23% 26.84% 23.66% 24.02% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
RPS 16.08 15.72 14.45 19.16 19.80 17.81 23.58 -19.61%
EPS 2.45 2.36 2.20 4.92 5.22 4.48 4.64 -30.52%
DPS 2.67 2.00 4.00 4.67 4.00 4.00 4.00 -20.58%
NAPS 0.00 0.1897 0.1934 0.1951 0.1942 0.1894 0.1932 -
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.32 7.16 6.58 8.72 9.02 8.11 10.74 -19.63%
EPS 1.12 1.07 1.00 2.24 2.37 2.04 2.11 -30.31%
DPS 1.21 0.91 1.82 2.13 1.82 1.82 1.82 -20.76%
NAPS 0.00 0.0864 0.0881 0.0888 0.0884 0.0862 0.088 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Date 31/12/18 28/09/18 29/06/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.405 0.72 0.87 1.16 1.25 1.24 1.26 -
P/RPS 2.52 4.58 6.02 6.06 6.31 6.96 5.34 -34.83%
P/EPS 16.46 30.55 39.71 23.57 23.98 27.67 27.15 -24.82%
EY 6.07 3.27 2.52 4.24 4.17 3.61 3.68 33.03%
DY 6.58 2.78 4.60 4.02 3.20 3.23 3.17 51.66%
P/NAPS 0.00 3.80 4.50 5.95 6.44 6.55 6.52 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 CAGR
Date - 30/11/18 24/08/18 28/02/18 24/11/17 25/08/17 25/05/17 -
Price 0.00 0.445 0.77 1.04 1.18 1.09 1.30 -
P/RPS 0.00 2.83 5.33 5.43 5.96 6.12 5.51 -
P/EPS 0.00 18.88 35.15 21.13 22.64 24.32 28.01 -
EY 0.00 5.30 2.85 4.73 4.42 4.11 3.57 -
DY 0.00 4.49 5.19 4.49 3.39 3.67 3.08 -
P/NAPS 0.00 2.35 3.98 5.33 6.08 5.76 6.73 -

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