[DSONIC] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -0.8%
YoY- 7.32%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 223,136 239,944 242,744 258,601 286,576 299,494 302,376 -18.29%
PBT 43,153 54,221 60,406 70,341 71,390 66,989 63,916 -22.98%
Tax -3,705 -3,734 -3,307 -3,220 -3,735 -6,023 -7,073 -34.94%
NP 39,448 50,487 57,099 67,121 67,655 60,966 56,843 -21.56%
-
NP to SH 39,557 50,619 57,228 67,244 67,784 61,101 56,995 -21.55%
-
Tax Rate 8.59% 6.89% 5.47% 4.58% 5.23% 8.99% 11.07% -
Total Cost 183,688 189,457 185,645 191,480 218,921 238,528 245,533 -17.54%
-
Net Worth 258,390 256,095 261,089 267,164 263,384 262,169 255,690 0.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 40,500 40,500 54,000 54,000 60,750 54,000 54,000 -17.40%
Div Payout % 102.38% 80.01% 94.36% 80.30% 89.62% 88.38% 94.75% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 258,390 256,095 261,089 267,164 263,384 262,169 255,690 0.70%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.68% 21.04% 23.52% 25.96% 23.61% 20.36% 18.80% -
ROE 15.31% 19.77% 21.92% 25.17% 25.74% 23.31% 22.29% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.53 17.77 17.98 19.16 21.23 22.18 22.40 -18.29%
EPS 2.93 3.75 4.24 4.98 5.02 4.53 4.22 -21.53%
DPS 3.00 3.00 4.00 4.00 4.50 4.00 4.00 -17.40%
NAPS 0.1914 0.1897 0.1934 0.1979 0.1951 0.1942 0.1894 0.70%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.03 8.64 8.74 9.31 10.32 10.78 10.89 -18.33%
EPS 1.42 1.82 2.06 2.42 2.44 2.20 2.05 -21.66%
DPS 1.46 1.46 1.94 1.94 2.19 1.94 1.94 -17.21%
NAPS 0.093 0.0922 0.094 0.0962 0.0948 0.0944 0.0921 0.64%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.405 0.72 0.87 0.88 1.16 1.25 1.24 -
P/RPS 2.45 4.05 4.84 4.59 5.46 5.63 5.54 -41.86%
P/EPS 13.82 19.20 20.52 17.67 23.10 27.62 29.37 -39.41%
EY 7.23 5.21 4.87 5.66 4.33 3.62 3.40 65.13%
DY 7.41 4.17 4.60 4.55 3.88 3.20 3.23 73.68%
P/NAPS 2.12 3.80 4.50 4.45 5.95 6.44 6.55 -52.76%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/05/19 30/11/18 24/08/18 31/05/18 28/02/18 24/11/17 25/08/17 -
Price 0.455 0.445 0.78 0.895 1.04 1.18 1.09 -
P/RPS 2.75 2.50 4.34 4.67 4.90 5.32 4.87 -31.61%
P/EPS 15.53 11.87 18.40 17.97 20.71 26.07 25.82 -28.67%
EY 6.44 8.43 5.43 5.57 4.83 3.84 3.87 40.29%
DY 6.59 6.74 5.13 4.47 4.33 3.39 3.67 47.57%
P/NAPS 2.38 2.35 4.03 4.52 5.33 6.08 5.76 -44.43%

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