[DSONIC] QoQ TTM Result on 31-Mar-2014

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2014
Profit Trend
QoQ- -3.2%
YoY- 123.65%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 237,263 249,432 265,846 253,305 260,742 230,154 213,769 7.17%
PBT 68,707 78,055 95,000 89,083 93,744 69,601 53,765 17.70%
Tax -3,641 -5,718 -8,608 -9,806 -11,845 -6,750 -6,226 -29.99%
NP 65,066 72,337 86,392 79,277 81,899 62,851 47,539 23.20%
-
NP to SH 65,116 72,352 86,392 79,277 81,899 62,851 47,539 23.26%
-
Tax Rate 5.30% 7.33% 9.06% 11.01% 12.64% 9.70% 11.58% -
Total Cost 172,197 177,095 179,454 174,028 178,843 167,303 166,230 2.37%
-
Net Worth 215,999 200,474 204,525 175,613 177,937 155,213 142,179 32.05%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 13,500 27,000 27,000 20,249 20,249 11,245 11,245 12.92%
Div Payout % 20.73% 37.32% 31.25% 25.54% 24.73% 17.89% 23.66% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 215,999 200,474 204,525 175,613 177,937 155,213 142,179 32.05%
NOSH 1,350,000 1,350,000 1,350,000 675,434 675,029 134,968 89,986 505.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.42% 29.00% 32.50% 31.30% 31.41% 27.31% 22.24% -
ROE 30.15% 36.09% 42.24% 45.14% 46.03% 40.49% 33.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 17.58 18.48 19.69 37.50 38.63 170.52 237.56 -82.28%
EPS 4.82 5.36 6.40 11.74 12.13 46.57 52.83 -79.64%
DPS 1.00 2.00 2.00 3.00 3.00 8.33 12.50 -81.34%
NAPS 0.16 0.1485 0.1515 0.26 0.2636 1.15 1.58 -78.18%
Adjusted Per Share Value based on latest NOSH - 675,434
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.99 8.40 8.95 8.53 8.78 7.75 7.19 7.26%
EPS 2.19 2.44 2.91 2.67 2.76 2.12 1.60 23.20%
DPS 0.45 0.91 0.91 0.68 0.68 0.38 0.38 11.89%
NAPS 0.0727 0.0675 0.0688 0.0591 0.0599 0.0522 0.0479 31.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.53 1.98 4.47 2.19 4.70 3.31 -
P/RPS 7.00 8.28 10.05 11.92 5.67 2.76 1.39 192.93%
P/EPS 25.50 28.55 30.94 38.08 18.05 10.09 6.27 154.13%
EY 3.92 3.50 3.23 2.63 5.54 9.91 15.96 -60.68%
DY 0.81 1.31 1.01 0.67 1.37 1.77 3.78 -64.09%
P/NAPS 7.69 10.30 13.07 17.19 8.31 4.09 2.09 137.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 01/12/14 02/09/14 30/05/14 03/03/14 29/11/13 30/08/13 -
Price 1.10 1.05 1.81 3.75 3.56 9.40 3.30 -
P/RPS 6.26 5.68 9.19 10.00 9.22 5.51 1.39 171.96%
P/EPS 22.81 19.59 28.28 31.95 29.34 20.19 6.25 136.48%
EY 4.38 5.10 3.54 3.13 3.41 4.95 16.01 -57.75%
DY 0.91 1.90 1.10 0.80 0.84 0.89 3.79 -61.26%
P/NAPS 6.88 7.07 11.95 14.42 13.51 8.17 2.09 120.81%

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