[DSONIC] QoQ TTM Result on 30-Sep-2024 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -0.37%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 368,021 374,246 368,309 357,467 359,059 365,444 344,705 4.44%
PBT 132,139 131,975 122,476 104,648 107,862 118,324 108,183 14.22%
Tax -32,300 -31,761 -30,244 -28,316 -31,273 -34,973 -31,838 0.96%
NP 99,839 100,214 92,232 76,332 76,589 83,351 76,345 19.52%
-
NP to SH 99,871 100,243 92,256 76,360 76,614 83,371 76,367 19.52%
-
Tax Rate 24.44% 24.07% 24.69% 27.06% 28.99% 29.56% 29.43% -
Total Cost 268,182 274,032 276,077 281,135 282,470 282,093 268,360 -0.04%
-
Net Worth 351,631 354,545 369,778 349,215 352,100 356,795 362,335 -1.97%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 71,653 88,608 84,661 69,430 67,601 64,967 55,137 19.02%
Div Payout % 71.75% 88.39% 91.77% 90.92% 88.24% 77.93% 72.20% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 351,631 354,545 369,778 349,215 352,100 356,795 362,335 -1.97%
NOSH 2,777,500 2,964,853 2,962,019 2,962,019 2,962,019 2,962,008 2,962,000 -4.18%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 27.13% 26.78% 25.04% 21.35% 21.33% 22.81% 22.15% -
ROE 28.40% 28.27% 24.95% 21.87% 21.76% 23.37% 21.08% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.25 13.41 13.08 12.67 12.71 12.91 12.09 6.28%
EPS 3.60 3.59 3.28 2.71 2.71 2.94 2.68 21.67%
DPS 2.55 3.15 3.00 2.45 2.39 2.29 1.93 20.34%
NAPS 0.1266 0.127 0.1313 0.1238 0.1246 0.126 0.1271 -0.26%
Adjusted Per Share Value based on latest NOSH - 2,777,500
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 13.25 13.47 13.26 12.87 12.93 13.16 12.41 4.45%
EPS 3.60 3.61 3.32 2.75 2.76 3.00 2.75 19.60%
DPS 2.55 3.19 3.05 2.50 2.43 2.34 1.99 17.92%
NAPS 0.1266 0.1276 0.1331 0.1257 0.1268 0.1285 0.1305 -1.99%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.45 0.51 0.44 0.425 0.465 0.445 0.42 -
P/RPS 3.40 3.80 3.36 3.35 3.66 3.45 3.47 -1.34%
P/EPS 12.51 14.20 13.43 15.70 17.15 15.11 15.68 -13.94%
EY 7.99 7.04 7.45 6.37 5.83 6.62 6.38 16.13%
DY 5.67 6.18 6.82 5.76 5.14 5.16 4.61 14.75%
P/NAPS 3.55 4.02 3.35 3.43 3.73 3.53 3.30 4.97%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 13/06/24 29/02/24 30/11/23 30/08/23 26/05/23 -
Price 0.395 0.445 0.56 0.445 0.435 0.485 0.425 -
P/RPS 2.98 3.32 4.28 3.51 3.42 3.76 3.51 -10.31%
P/EPS 10.99 12.39 17.10 16.44 16.04 16.47 15.87 -21.67%
EY 9.10 8.07 5.85 6.08 6.23 6.07 6.30 27.69%
DY 6.46 7.08 5.36 5.51 5.50 4.73 4.55 26.24%
P/NAPS 3.12 3.50 4.27 3.59 3.49 3.85 3.34 -4.42%

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