[DSONIC] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 76.75%
YoY- 48.66%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 60,103 318,353 225,737 152,525 76,080 241,310 167,261 -49.48%
PBT 15,378 71,868 52,982 41,914 23,330 65,100 44,221 -50.58%
Tax -285 -9,368 -8,401 -5,262 -2,580 -2,208 -230 15.38%
NP 15,093 62,500 44,581 36,652 20,750 62,892 43,991 -51.02%
-
NP to SH 15,124 62,656 44,706 36,738 20,785 63,048 44,109 -51.04%
-
Tax Rate 1.85% 13.04% 15.86% 12.55% 11.06% 3.39% 0.52% -
Total Cost 45,010 255,853 181,156 115,873 55,330 178,418 123,270 -48.94%
-
Net Worth 255,690 260,820 249,615 255,149 252,719 245,429 239,894 4.34%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,500 54,000 33,750 27,000 13,500 40,500 27,000 -37.03%
Div Payout % 89.26% 86.18% 75.49% 73.49% 64.95% 64.24% 61.21% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 255,690 260,820 249,615 255,149 252,719 245,429 239,894 4.34%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 25.11% 19.63% 19.75% 24.03% 27.27% 26.06% 26.30% -
ROE 5.91% 24.02% 17.91% 14.40% 8.22% 25.69% 18.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.45 23.58 16.72 11.30 5.64 17.87 12.39 -49.50%
EPS 1.12 4.64 3.31 2.72 1.54 4.67 3.27 -51.07%
DPS 1.00 4.00 2.50 2.00 1.00 3.00 2.00 -37.03%
NAPS 0.1894 0.1932 0.1849 0.189 0.1872 0.1818 0.1777 4.34%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 2.16 11.46 8.13 5.49 2.74 8.69 6.02 -49.53%
EPS 0.54 2.26 1.61 1.32 0.75 2.27 1.59 -51.35%
DPS 0.49 1.94 1.22 0.97 0.49 1.46 0.97 -36.59%
NAPS 0.0921 0.0939 0.0899 0.0919 0.091 0.0884 0.0864 4.35%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.24 1.26 1.21 1.55 1.26 1.30 1.40 -
P/RPS 27.85 5.34 7.24 13.72 22.36 7.27 11.30 82.55%
P/EPS 110.69 27.15 36.54 56.96 81.84 27.84 42.85 88.37%
EY 0.90 3.68 2.74 1.76 1.22 3.59 2.33 -46.99%
DY 0.81 3.17 2.07 1.29 0.79 2.31 1.43 -31.56%
P/NAPS 6.55 6.52 6.54 8.20 6.73 7.15 7.88 -11.60%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 27/02/17 25/11/16 26/08/16 27/05/16 26/02/16 -
Price 1.09 1.30 1.16 1.31 1.43 1.32 1.39 -
P/RPS 24.48 5.51 6.94 11.59 25.37 7.38 11.22 68.30%
P/EPS 97.30 28.01 35.03 48.14 92.88 28.26 42.54 73.68%
EY 1.03 3.57 2.85 2.08 1.08 3.54 2.35 -42.32%
DY 0.92 3.08 2.16 1.53 0.70 2.27 1.44 -25.84%
P/NAPS 5.76 6.73 6.27 6.93 7.64 7.26 7.82 -18.45%

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