[DSONIC] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 85.57%
YoY- 637.85%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 365,444 344,705 294,140 247,998 183,116 136,428 107,915 126.01%
PBT 118,324 108,183 92,669 69,650 34,616 12,737 -7,508 -
Tax -34,973 -31,838 -25,654 -17,853 -6,712 -2,512 -1,264 820.37%
NP 83,351 76,345 67,015 51,797 27,904 10,225 -8,772 -
-
NP to SH 83,371 76,367 67,033 51,816 27,923 10,244 -8,751 -
-
Tax Rate 29.56% 29.43% 27.68% 25.63% 19.39% 19.72% - -
Total Cost 282,093 268,360 227,125 196,201 155,212 126,203 116,687 80.41%
-
Net Worth 356,795 362,335 304,671 362,886 346,587 342,425 33,679 384.45%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 64,967 55,137 40,926 32,105 21,242 16,966 11,114 225.55%
Div Payout % 77.93% 72.20% 61.05% 61.96% 76.08% 165.63% 0.00% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 356,795 362,335 304,671 362,886 346,587 342,425 33,679 384.45%
NOSH 2,962,008 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 22.81% 22.15% 22.78% 20.89% 15.24% 7.49% -8.13% -
ROE 23.37% 21.08% 22.00% 14.28% 8.06% 2.99% -25.98% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.91 12.09 11.98 8.66 6.39 4.76 3.75 128.51%
EPS 2.94 2.68 2.73 1.81 0.97 0.36 -0.30 -
DPS 2.29 1.93 1.67 1.12 0.74 0.59 0.39 226.52%
NAPS 0.126 0.1271 0.1241 0.1267 0.121 0.1194 0.0117 389.79%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 12.30 11.60 9.90 8.35 6.16 4.59 3.63 126.10%
EPS 2.81 2.57 2.26 1.74 0.94 0.34 -0.29 -
DPS 2.19 1.86 1.38 1.08 0.71 0.57 0.37 228.27%
NAPS 0.1201 0.122 0.1025 0.1221 0.1167 0.1153 0.0113 385.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.445 0.42 0.46 0.465 0.465 0.475 0.41 -
P/RPS 3.45 3.47 3.84 5.37 7.27 9.99 10.94 -53.76%
P/EPS 15.11 15.68 16.85 25.70 47.70 132.98 -134.87 -
EY 6.62 6.38 5.94 3.89 2.10 0.75 -0.74 -
DY 5.16 4.61 3.62 2.41 1.59 1.24 0.94 212.15%
P/NAPS 3.53 3.30 3.71 3.67 3.84 3.98 35.04 -78.44%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 26/05/23 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.485 0.425 0.455 0.515 0.525 0.56 0.455 -
P/RPS 3.76 3.51 3.80 5.95 8.21 11.77 12.14 -54.32%
P/EPS 16.47 15.87 16.66 28.47 53.85 156.78 -149.67 -
EY 6.07 6.30 6.00 3.51 1.86 0.64 -0.67 -
DY 4.73 4.55 3.66 2.17 1.41 1.05 0.85 215.01%
P/NAPS 3.85 3.34 3.67 4.06 4.34 4.69 38.89 -78.69%

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