[DSONIC] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -1.55%
YoY- -0.62%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 286,576 299,494 302,376 318,353 299,786 288,196 263,030 5.86%
PBT 71,390 66,989 63,916 71,868 73,861 80,053 74,350 -2.66%
Tax -3,735 -6,023 -7,073 -9,368 -10,379 -5,134 -3,027 14.99%
NP 67,655 60,966 56,843 62,500 63,482 74,919 71,323 -3.44%
-
NP to SH 67,784 61,101 56,995 62,656 63,645 75,075 71,475 -3.46%
-
Tax Rate 5.23% 8.99% 11.07% 13.04% 14.05% 6.41% 4.07% -
Total Cost 218,921 238,528 245,533 255,853 236,304 213,277 191,707 9.22%
-
Net Worth 263,384 262,169 255,690 260,820 249,615 255,149 252,719 2.78%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 60,750 54,000 54,000 54,000 47,250 54,000 54,000 8.14%
Div Payout % 89.62% 88.38% 94.75% 86.18% 74.24% 71.93% 75.55% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 263,384 262,169 255,690 260,820 249,615 255,149 252,719 2.78%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 23.61% 20.36% 18.80% 19.63% 21.18% 26.00% 27.12% -
ROE 25.74% 23.31% 22.29% 24.02% 25.50% 29.42% 28.28% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.23 22.18 22.40 23.58 22.21 21.35 19.48 5.88%
EPS 5.02 4.53 4.22 4.64 4.71 5.56 5.29 -3.42%
DPS 4.50 4.00 4.00 4.00 3.50 4.00 4.00 8.14%
NAPS 0.1951 0.1942 0.1894 0.1932 0.1849 0.189 0.1872 2.78%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.67 10.10 10.20 10.74 10.11 9.72 8.87 5.90%
EPS 2.29 2.06 1.92 2.11 2.15 2.53 2.41 -3.33%
DPS 2.05 1.82 1.82 1.82 1.59 1.82 1.82 8.23%
NAPS 0.0888 0.0884 0.0862 0.088 0.0842 0.0861 0.0852 2.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.16 1.25 1.24 1.26 1.21 1.55 1.26 -
P/RPS 5.46 5.63 5.54 5.34 5.45 7.26 6.47 -10.67%
P/EPS 23.10 27.62 29.37 27.15 25.67 27.87 23.80 -1.96%
EY 4.33 3.62 3.40 3.68 3.90 3.59 4.20 2.04%
DY 3.88 3.20 3.23 3.17 2.89 2.58 3.17 14.38%
P/NAPS 5.95 6.44 6.55 6.52 6.54 8.20 6.73 -7.86%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 25/08/17 25/05/17 27/02/17 25/11/16 26/08/16 -
Price 1.04 1.18 1.09 1.30 1.16 1.31 1.43 -
P/RPS 4.90 5.32 4.87 5.51 5.22 6.14 7.34 -23.56%
P/EPS 20.71 26.07 25.82 28.01 24.61 23.56 27.01 -16.18%
EY 4.83 3.84 3.87 3.57 4.06 4.25 3.70 19.38%
DY 4.33 3.39 3.67 3.08 3.02 3.05 2.80 33.62%
P/NAPS 5.33 6.08 5.76 6.73 6.27 6.93 7.64 -21.28%

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