[DSONIC] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 29.37%
YoY- 866.0%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 359,059 365,444 344,705 294,140 247,998 183,116 136,428 90.51%
PBT 107,862 118,324 108,183 92,669 69,650 34,616 12,737 314.92%
Tax -31,273 -34,973 -31,838 -25,654 -17,853 -6,712 -2,512 436.33%
NP 76,589 83,351 76,345 67,015 51,797 27,904 10,225 282.35%
-
NP to SH 76,614 83,371 76,367 67,033 51,816 27,923 10,244 281.96%
-
Tax Rate 28.99% 29.56% 29.43% 27.68% 25.63% 19.39% 19.72% -
Total Cost 282,470 282,093 268,360 227,125 196,201 155,212 126,203 71.02%
-
Net Worth 352,100 356,795 362,335 304,671 362,886 346,587 342,425 1.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 67,601 64,967 55,137 40,926 32,105 21,242 16,966 151.12%
Div Payout % 88.24% 77.93% 72.20% 61.05% 61.96% 76.08% 165.63% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 352,100 356,795 362,335 304,671 362,886 346,587 342,425 1.87%
NOSH 2,962,019 2,962,008 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 21.33% 22.81% 22.15% 22.78% 20.89% 15.24% 7.49% -
ROE 21.76% 23.37% 21.08% 22.00% 14.28% 8.06% 2.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.71 12.91 12.09 11.98 8.66 6.39 4.76 92.35%
EPS 2.71 2.94 2.68 2.73 1.81 0.97 0.36 283.62%
DPS 2.39 2.29 1.93 1.67 1.12 0.74 0.59 153.89%
NAPS 0.1246 0.126 0.1271 0.1241 0.1267 0.121 0.1194 2.88%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.08 12.30 11.60 9.90 8.35 6.16 4.59 90.50%
EPS 2.58 2.81 2.57 2.26 1.74 0.94 0.34 285.67%
DPS 2.28 2.19 1.86 1.38 1.08 0.71 0.57 151.77%
NAPS 0.1185 0.1201 0.122 0.1025 0.1221 0.1167 0.1153 1.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.465 0.445 0.42 0.46 0.465 0.465 0.475 -
P/RPS 3.66 3.45 3.47 3.84 5.37 7.27 9.99 -48.76%
P/EPS 17.15 15.11 15.68 16.85 25.70 47.70 132.98 -74.44%
EY 5.83 6.62 6.38 5.94 3.89 2.10 0.75 291.91%
DY 5.14 5.16 4.61 3.62 2.41 1.59 1.24 157.82%
P/NAPS 3.73 3.53 3.30 3.71 3.67 3.84 3.98 -4.22%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 26/05/23 27/02/23 29/11/22 30/08/22 31/05/22 -
Price 0.435 0.485 0.425 0.455 0.515 0.525 0.56 -
P/RPS 3.42 3.76 3.51 3.80 5.95 8.21 11.77 -56.09%
P/EPS 16.04 16.47 15.87 16.66 28.47 53.85 156.78 -78.09%
EY 6.23 6.07 6.30 6.00 3.51 1.86 0.64 355.27%
DY 5.50 4.73 4.55 3.66 2.17 1.41 1.05 201.30%
P/NAPS 3.49 3.85 3.34 3.67 4.06 4.34 4.69 -17.86%

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