[DSONIC] QoQ TTM Result on 31-Mar-2013

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013
Profit Trend
QoQ- 73.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 260,742 230,154 213,769 213,545 154,271 112,306 58,790 169.21%
PBT 93,744 69,601 53,765 42,554 24,904 23,842 11,584 301.54%
Tax -11,845 -6,750 -6,226 -7,107 -4,507 -7,213 -3,087 144.49%
NP 81,899 62,851 47,539 35,447 20,397 16,629 8,497 351.04%
-
NP to SH 81,899 62,851 47,539 35,447 20,397 16,629 8,497 351.04%
-
Tax Rate 12.64% 9.70% 11.58% 16.70% 18.10% 30.25% 26.65% -
Total Cost 178,843 167,303 166,230 178,098 133,874 95,677 50,293 132.43%
-
Net Worth 177,937 155,213 142,179 121,516 89,928 89,955 59,200 107.85%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 20,249 11,245 11,245 4,496 4,496 - - -
Div Payout % 24.73% 17.89% 23.66% 12.68% 22.04% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 177,937 155,213 142,179 121,516 89,928 89,955 59,200 107.85%
NOSH 675,029 134,968 89,986 90,011 89,928 89,955 69,647 352.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 31.41% 27.31% 22.24% 16.60% 13.22% 14.81% 14.45% -
ROE 46.03% 40.49% 33.44% 29.17% 22.68% 18.49% 14.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.63 170.52 237.56 237.24 171.55 124.85 84.41 -40.52%
EPS 12.13 46.57 52.83 39.38 22.68 18.49 12.20 -0.38%
DPS 3.00 8.33 12.50 5.00 5.00 0.00 0.00 -
NAPS 0.2636 1.15 1.58 1.35 1.00 1.00 0.85 -54.08%
Adjusted Per Share Value based on latest NOSH - 90,011
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.39 8.29 7.70 7.69 5.55 4.04 2.12 168.97%
EPS 2.95 2.26 1.71 1.28 0.73 0.60 0.31 347.22%
DPS 0.73 0.40 0.40 0.16 0.16 0.00 0.00 -
NAPS 0.0641 0.0559 0.0512 0.0438 0.0324 0.0324 0.0213 108.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 2.19 4.70 3.31 1.98 2.02 2.01 0.00 -
P/RPS 5.67 2.76 1.39 0.83 1.18 1.61 0.00 -
P/EPS 18.05 10.09 6.27 5.03 8.91 10.87 0.00 -
EY 5.54 9.91 15.96 19.89 11.23 9.20 0.00 -
DY 1.37 1.77 3.78 2.52 2.48 0.00 0.00 -
P/NAPS 8.31 4.09 2.09 1.47 2.02 2.01 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 03/03/14 29/11/13 30/08/13 31/05/13 - - - -
Price 3.56 9.40 3.30 2.20 0.00 0.00 0.00 -
P/RPS 9.22 5.51 1.39 0.93 0.00 0.00 0.00 -
P/EPS 29.34 20.19 6.25 5.59 0.00 0.00 0.00 -
EY 3.41 4.95 16.01 17.90 0.00 0.00 0.00 -
DY 0.84 0.89 3.79 2.27 0.00 0.00 0.00 -
P/NAPS 13.51 8.17 2.09 1.63 0.00 0.00 0.00 -

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