[DSONIC] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -5.84%
YoY- 65.12%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 150,120 166,290 157,584 247,540 261,713 243,720 233,264 -25.35%
PBT 21,457 30,932 24,524 63,395 68,558 59,576 57,952 -48.28%
Tax -4,234 -6,340 -5,444 -3,026 -4,408 -3,736 -1,944 67.62%
NP 17,222 24,592 19,080 60,369 64,150 55,840 56,008 -54.27%
-
NP to SH 17,238 24,604 19,100 60,322 64,065 55,746 56,036 -54.26%
-
Tax Rate 19.73% 20.50% 22.20% 4.77% 6.43% 6.27% 3.35% -
Total Cost 132,897 141,698 138,504 187,171 197,562 187,880 177,256 -17.39%
-
Net Worth 162,686 126,793 251,551 256,274 284,310 274,319 270,539 -28.64%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 17,587 13,332 26,395 40,443 44,999 40,500 40,500 -42.51%
Div Payout % 102.03% 54.19% 138.20% 67.05% 70.24% 72.65% 72.27% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 162,686 126,793 251,551 256,274 284,310 274,319 270,539 -28.64%
NOSH 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 58.40%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.47% 14.79% 12.11% 24.39% 24.51% 22.91% 24.01% -
ROE 10.60% 19.40% 7.59% 23.54% 22.53% 20.32% 20.71% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 8.54 12.47 11.94 18.36 19.39 18.05 17.28 -37.35%
EPS 0.99 1.84 1.44 4.47 4.75 4.12 4.16 -61.42%
DPS 1.00 1.00 2.00 3.00 3.33 3.00 3.00 -51.76%
NAPS 0.0925 0.0951 0.1906 0.1901 0.2106 0.2032 0.2004 -40.13%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.40 5.99 5.67 8.91 9.42 8.77 8.40 -25.41%
EPS 0.62 0.89 0.69 2.17 2.31 2.01 2.02 -54.33%
DPS 0.63 0.48 0.95 1.46 1.62 1.46 1.46 -42.75%
NAPS 0.0586 0.0457 0.0906 0.0923 0.1024 0.0988 0.0974 -28.62%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.525 0.53 1.41 0.78 1.48 0.915 0.565 -
P/RPS 6.15 4.25 11.81 4.25 7.63 5.07 3.27 52.07%
P/EPS 53.56 28.72 97.43 17.43 31.19 22.16 13.61 148.22%
EY 1.87 3.48 1.03 5.74 3.21 4.51 7.35 -59.68%
DY 1.90 1.89 1.42 3.85 2.25 3.28 5.31 -49.44%
P/NAPS 5.68 5.57 7.40 4.10 7.03 4.50 2.82 59.15%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 27/11/20 28/08/20 25/06/20 27/02/20 29/11/19 30/08/19 -
Price 0.505 0.525 1.32 1.47 1.15 1.02 0.885 -
P/RPS 5.92 4.21 11.06 8.01 5.93 5.65 5.12 10.11%
P/EPS 51.52 28.45 91.21 32.85 24.23 24.70 21.32 79.59%
EY 1.94 3.52 1.10 3.04 4.13 4.05 4.69 -44.33%
DY 1.98 1.90 1.52 2.04 2.90 2.94 3.39 -30.01%
P/NAPS 5.46 5.52 6.93 7.73 5.46 5.02 4.42 15.05%

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