[DSONIC] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 7.2%
YoY- -18.61%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 242,744 258,601 286,576 299,494 302,376 318,353 299,786 -13.15%
PBT 60,406 70,341 71,390 66,989 63,916 71,868 73,861 -12.57%
Tax -3,307 -3,220 -3,735 -6,023 -7,073 -9,368 -10,379 -53.44%
NP 57,099 67,121 67,655 60,966 56,843 62,500 63,482 -6.83%
-
NP to SH 57,228 67,244 67,784 61,101 56,995 62,656 63,645 -6.85%
-
Tax Rate 5.47% 4.58% 5.23% 8.99% 11.07% 13.04% 14.05% -
Total Cost 185,645 191,480 218,921 238,528 245,533 255,853 236,304 -14.89%
-
Net Worth 261,089 267,164 263,384 262,169 255,690 260,820 249,615 3.04%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 54,000 54,000 60,750 54,000 54,000 54,000 47,250 9.33%
Div Payout % 94.36% 80.30% 89.62% 88.38% 94.75% 86.18% 74.24% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 261,089 267,164 263,384 262,169 255,690 260,820 249,615 3.04%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 23.52% 25.96% 23.61% 20.36% 18.80% 19.63% 21.18% -
ROE 21.92% 25.17% 25.74% 23.31% 22.29% 24.02% 25.50% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.98 19.16 21.23 22.18 22.40 23.58 22.21 -13.17%
EPS 4.24 4.98 5.02 4.53 4.22 4.64 4.71 -6.78%
DPS 4.00 4.00 4.50 4.00 4.00 4.00 3.50 9.33%
NAPS 0.1934 0.1979 0.1951 0.1942 0.1894 0.1932 0.1849 3.05%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.19 8.72 9.67 10.10 10.20 10.74 10.11 -13.13%
EPS 1.93 2.27 2.29 2.06 1.92 2.11 2.15 -6.96%
DPS 1.82 1.82 2.05 1.82 1.82 1.82 1.59 9.45%
NAPS 0.0881 0.0901 0.0888 0.0884 0.0862 0.088 0.0842 3.07%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.87 0.88 1.16 1.25 1.24 1.26 1.21 -
P/RPS 4.84 4.59 5.46 5.63 5.54 5.34 5.45 -7.62%
P/EPS 20.52 17.67 23.10 27.62 29.37 27.15 25.67 -13.90%
EY 4.87 5.66 4.33 3.62 3.40 3.68 3.90 16.00%
DY 4.60 4.55 3.88 3.20 3.23 3.17 2.89 36.44%
P/NAPS 4.50 4.45 5.95 6.44 6.55 6.52 6.54 -22.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 31/05/18 28/02/18 24/11/17 25/08/17 25/05/17 27/02/17 -
Price 0.78 0.895 1.04 1.18 1.09 1.30 1.16 -
P/RPS 4.34 4.67 4.90 5.32 4.87 5.51 5.22 -11.61%
P/EPS 18.40 17.97 20.71 26.07 25.82 28.01 24.61 -17.66%
EY 5.43 5.57 4.83 3.84 3.87 3.57 4.06 21.45%
DY 5.13 4.47 4.33 3.39 3.67 3.08 3.02 42.50%
P/NAPS 4.03 4.52 5.33 6.08 5.76 6.73 6.27 -25.58%

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