[DSONIC] QoQ TTM Result on 31-Mar-2023 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 13.92%
YoY- 645.48%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 357,467 359,059 365,444 344,705 294,140 247,998 183,116 56.00%
PBT 104,648 107,862 118,324 108,183 92,669 69,650 34,616 108.65%
Tax -28,316 -31,273 -34,973 -31,838 -25,654 -17,853 -6,712 160.40%
NP 76,332 76,589 83,351 76,345 67,015 51,797 27,904 95.23%
-
NP to SH 76,360 76,614 83,371 76,367 67,033 51,816 27,923 95.19%
-
Tax Rate 27.06% 28.99% 29.56% 29.43% 27.68% 25.63% 19.39% -
Total Cost 281,135 282,470 282,093 268,360 227,125 196,201 155,212 48.43%
-
Net Worth 349,215 352,100 356,795 362,335 304,671 362,886 346,587 0.50%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 69,430 67,601 64,967 55,137 40,926 32,105 21,242 119.76%
Div Payout % 90.92% 88.24% 77.93% 72.20% 61.05% 61.96% 76.08% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 349,215 352,100 356,795 362,335 304,671 362,886 346,587 0.50%
NOSH 2,962,019 2,962,019 2,962,008 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 21.35% 21.33% 22.81% 22.15% 22.78% 20.89% 15.24% -
ROE 21.87% 21.76% 23.37% 21.08% 22.00% 14.28% 8.06% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 12.67 12.71 12.91 12.09 11.98 8.66 6.39 57.63%
EPS 2.71 2.71 2.94 2.68 2.73 1.81 0.97 97.99%
DPS 2.45 2.39 2.29 1.93 1.67 1.12 0.74 121.65%
NAPS 0.1238 0.1246 0.126 0.1271 0.1241 0.1267 0.121 1.53%
Adjusted Per Share Value based on latest NOSH - 2,962,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 12.07 12.12 12.34 11.64 9.93 8.37 6.18 56.05%
EPS 2.58 2.59 2.81 2.58 2.26 1.75 0.94 95.67%
DPS 2.34 2.28 2.19 1.86 1.38 1.08 0.72 118.93%
NAPS 0.1179 0.1189 0.1205 0.1223 0.1029 0.1225 0.117 0.51%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.425 0.465 0.445 0.42 0.46 0.465 0.465 -
P/RPS 3.35 3.66 3.45 3.47 3.84 5.37 7.27 -40.25%
P/EPS 15.70 17.15 15.11 15.68 16.85 25.70 47.70 -52.23%
EY 6.37 5.83 6.62 6.38 5.94 3.89 2.10 109.12%
DY 5.76 5.14 5.16 4.61 3.62 2.41 1.59 135.32%
P/NAPS 3.43 3.73 3.53 3.30 3.71 3.67 3.84 -7.23%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 30/08/23 26/05/23 27/02/23 29/11/22 30/08/22 -
Price 0.445 0.435 0.485 0.425 0.455 0.515 0.525 -
P/RPS 3.51 3.42 3.76 3.51 3.80 5.95 8.21 -43.16%
P/EPS 16.44 16.04 16.47 15.87 16.66 28.47 53.85 -54.56%
EY 6.08 6.23 6.07 6.30 6.00 3.51 1.86 119.78%
DY 5.51 5.50 4.73 4.55 3.66 2.17 1.41 147.48%
P/NAPS 3.59 3.49 3.85 3.34 3.67 4.06 4.34 -11.85%

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