[DSONIC] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 24.29%
YoY- 50.86%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 208,825 228,620 247,540 253,542 235,880 221,120 223,098 -4.30%
PBT 49,073 55,038 63,395 64,209 51,771 44,373 45,354 5.37%
Tax -4,328 -3,901 -3,026 -4,491 -3,765 -2,922 -3,287 20.07%
NP 44,745 51,137 60,369 59,718 48,006 41,451 42,067 4.18%
-
NP to SH 44,751 51,088 60,322 59,676 48,015 41,545 42,187 4.00%
-
Tax Rate 8.82% 7.09% 4.77% 6.99% 7.27% 6.59% 7.25% -
Total Cost 164,080 177,483 187,171 193,824 187,874 179,669 181,031 -6.32%
-
Net Worth 126,793 251,551 256,274 284,310 274,319 270,539 263,249 -38.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 30,172 36,964 40,490 40,500 27,000 30,375 33,750 -7.17%
Div Payout % 67.42% 72.35% 67.12% 67.87% 56.23% 73.11% 80.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 126,793 251,551 256,274 284,310 274,319 270,539 263,249 -38.47%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 21.43% 22.37% 24.39% 23.55% 20.35% 18.75% 18.86% -
ROE 35.29% 20.31% 23.54% 20.99% 17.50% 15.36% 16.03% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.66 17.32 18.36 18.78 17.47 16.38 16.53 -3.53%
EPS 3.36 3.87 4.47 4.42 3.56 3.08 3.12 5.05%
DPS 2.25 2.80 3.00 3.00 2.00 2.25 2.50 -6.76%
NAPS 0.0951 0.1906 0.1901 0.2106 0.2032 0.2004 0.195 -37.96%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.05 7.72 8.36 8.56 7.96 7.47 7.53 -4.28%
EPS 1.51 1.72 2.04 2.01 1.62 1.40 1.42 4.17%
DPS 1.02 1.25 1.37 1.37 0.91 1.03 1.14 -7.12%
NAPS 0.0428 0.0849 0.0865 0.096 0.0926 0.0913 0.0889 -38.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.53 1.41 0.78 1.48 0.915 0.565 0.515 -
P/RPS 3.38 8.14 4.25 7.88 5.24 3.45 3.12 5.46%
P/EPS 15.79 36.43 17.43 33.48 25.73 18.36 16.48 -2.80%
EY 6.33 2.75 5.74 2.99 3.89 5.45 6.07 2.82%
DY 4.25 1.99 3.85 2.03 2.19 3.98 4.85 -8.40%
P/NAPS 5.57 7.40 4.10 7.03 4.50 2.82 2.64 64.27%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 25/06/20 27/02/20 29/11/19 30/08/19 03/06/19 -
Price 0.525 1.32 1.47 1.13 1.02 0.885 0.44 -
P/RPS 3.35 7.62 8.01 6.02 5.84 5.40 2.66 16.57%
P/EPS 15.64 34.10 32.85 25.56 28.68 28.76 14.08 7.23%
EY 6.39 2.93 3.04 3.91 3.49 3.48 7.10 -6.76%
DY 4.29 2.12 2.04 2.65 1.96 2.54 5.68 -17.02%
P/NAPS 5.52 6.93 7.73 5.37 5.02 4.42 2.26 81.07%

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