[DSONIC] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -2.37%
YoY- 178.76%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 73,212 76,445 76,080 74,049 61,622 51,279 54,360 21.84%
PBT 11,068 18,584 23,330 20,879 17,260 12,881 14,080 -14.76%
Tax -3,139 -2,682 -2,580 -1,978 2,106 -575 -1,761 46.75%
NP 7,929 15,902 20,750 18,901 19,366 12,306 12,319 -25.35%
-
NP to SH 7,968 15,953 20,785 18,939 19,398 12,353 12,359 -25.27%
-
Tax Rate 28.36% 14.43% 11.06% 9.47% -12.20% 4.46% 12.51% -
Total Cost 65,283 60,543 55,330 55,148 42,256 38,973 42,041 33.91%
-
Net Worth 249,615 255,149 252,719 245,429 239,894 234,089 221,669 8.19%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,750 13,500 13,500 13,500 13,500 13,500 - -
Div Payout % 84.71% 84.62% 64.95% 71.28% 69.59% 109.29% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 249,615 255,149 252,719 245,429 239,894 234,089 221,669 8.19%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.83% 20.80% 27.27% 25.52% 31.43% 24.00% 22.66% -
ROE 3.19% 6.25% 8.22% 7.72% 8.09% 5.28% 5.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.42 5.66 5.64 5.49 4.56 3.80 4.03 21.73%
EPS 0.59 1.18 1.54 1.40 1.44 0.92 0.92 -25.53%
DPS 0.50 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.1849 0.189 0.1872 0.1818 0.1777 0.1734 0.1642 8.19%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 2.64 2.75 2.74 2.67 2.22 1.85 1.96 21.85%
EPS 0.29 0.57 0.75 0.68 0.70 0.44 0.44 -24.16%
DPS 0.24 0.49 0.49 0.49 0.49 0.49 0.00 -
NAPS 0.0899 0.0919 0.091 0.0884 0.0864 0.0843 0.0798 8.23%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.21 1.55 1.26 1.30 1.40 1.44 1.07 -
P/RPS 22.31 27.37 22.36 23.70 30.67 37.91 26.57 -10.94%
P/EPS 205.01 131.17 81.84 92.67 97.43 157.37 116.88 45.19%
EY 0.49 0.76 1.22 1.08 1.03 0.64 0.86 -31.15%
DY 0.41 0.65 0.79 0.77 0.71 0.69 0.00 -
P/NAPS 6.54 8.20 6.73 7.15 7.88 8.30 6.52 0.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 27/05/16 26/02/16 27/11/15 28/08/15 -
Price 1.16 1.31 1.43 1.32 1.39 1.60 1.06 -
P/RPS 21.39 23.13 25.37 24.07 30.45 42.12 26.32 -12.85%
P/EPS 196.54 110.86 92.88 94.09 96.74 174.86 115.79 42.06%
EY 0.51 0.90 1.08 1.06 1.03 0.57 0.86 -29.30%
DY 0.43 0.76 0.70 0.76 0.72 0.62 0.00 -
P/NAPS 6.27 6.93 7.64 7.26 7.82 9.23 6.46 -1.96%

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