[DSONIC] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 30.31%
YoY- 301.52%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 249,432 265,846 253,305 260,742 230,154 213,769 213,545 10.90%
PBT 78,055 95,000 89,083 93,744 69,601 53,765 42,554 49.78%
Tax -5,718 -8,608 -9,806 -11,845 -6,750 -6,226 -7,107 -13.48%
NP 72,337 86,392 79,277 81,899 62,851 47,539 35,447 60.81%
-
NP to SH 72,352 86,392 79,277 81,899 62,851 47,539 35,447 60.83%
-
Tax Rate 7.33% 9.06% 11.01% 12.64% 9.70% 11.58% 16.70% -
Total Cost 177,095 179,454 174,028 178,843 167,303 166,230 178,098 -0.37%
-
Net Worth 200,474 204,525 175,613 177,937 155,213 142,179 121,516 39.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 27,000 27,000 20,249 20,249 11,245 11,245 4,496 230.02%
Div Payout % 37.32% 31.25% 25.54% 24.73% 17.89% 23.66% 12.68% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 200,474 204,525 175,613 177,937 155,213 142,179 121,516 39.57%
NOSH 1,350,000 1,350,000 675,434 675,029 134,968 89,986 90,011 507.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 29.00% 32.50% 31.30% 31.41% 27.31% 22.24% 16.60% -
ROE 36.09% 42.24% 45.14% 46.03% 40.49% 33.44% 29.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.48 19.69 37.50 38.63 170.52 237.56 237.24 -81.73%
EPS 5.36 6.40 11.74 12.13 46.57 52.83 39.38 -73.50%
DPS 2.00 2.00 3.00 3.00 8.33 12.50 5.00 -45.68%
NAPS 0.1485 0.1515 0.26 0.2636 1.15 1.58 1.35 -77.01%
Adjusted Per Share Value based on latest NOSH - 675,029
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.42 8.98 8.55 8.80 7.77 7.22 7.21 10.88%
EPS 2.44 2.92 2.68 2.76 2.12 1.60 1.20 60.42%
DPS 0.91 0.91 0.68 0.68 0.38 0.38 0.15 232.26%
NAPS 0.0677 0.069 0.0593 0.0601 0.0524 0.048 0.041 39.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.53 1.98 4.47 2.19 4.70 3.31 1.98 -
P/RPS 8.28 10.05 11.92 5.67 2.76 1.39 0.83 362.76%
P/EPS 28.55 30.94 38.08 18.05 10.09 6.27 5.03 217.85%
EY 3.50 3.23 2.63 5.54 9.91 15.96 19.89 -68.56%
DY 1.31 1.01 0.67 1.37 1.77 3.78 2.52 -35.32%
P/NAPS 10.30 13.07 17.19 8.31 4.09 2.09 1.47 265.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 31/05/13 -
Price 1.05 1.81 3.75 3.56 9.40 3.30 2.20 -
P/RPS 5.68 9.19 10.00 9.22 5.51 1.39 0.93 233.75%
P/EPS 19.59 28.28 31.95 29.34 20.19 6.25 5.59 130.54%
EY 5.10 3.54 3.13 3.41 4.95 16.01 17.90 -56.66%
DY 1.90 1.10 0.80 0.84 0.89 3.79 2.27 -11.17%
P/NAPS 7.07 11.95 14.42 13.51 8.17 2.09 1.63 165.72%

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