[DSONIC] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -3.45%
YoY- -27.24%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 157,584 233,264 195,136 240,412 304,320 217,440 493,568 -17.31%
PBT 24,524 57,952 31,608 61,512 93,320 56,320 166,804 -27.32%
Tax -5,444 -1,944 -2,156 -1,140 -10,320 -7,044 -6,276 -2.34%
NP 19,080 56,008 29,452 60,372 83,000 49,276 160,528 -29.85%
-
NP to SH 19,100 56,036 29,576 60,496 83,140 49,436 160,528 -29.84%
-
Tax Rate 22.20% 3.35% 6.82% 1.85% 11.06% 12.51% 3.76% -
Total Cost 138,504 177,256 165,684 180,040 221,320 168,164 333,040 -13.59%
-
Net Worth 251,551 270,539 261,089 255,690 252,719 221,669 204,525 3.50%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 26,395 40,500 54,000 54,000 54,000 - 54,000 -11.23%
Div Payout % 138.20% 72.27% 182.58% 89.26% 64.95% - 33.64% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 251,551 270,539 261,089 255,690 252,719 221,669 204,525 3.50%
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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 12.11% 24.01% 15.09% 25.11% 27.27% 22.66% 32.52% -
ROE 7.59% 20.71% 11.33% 23.66% 32.90% 22.30% 78.49% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.94 17.28 14.45 17.81 22.54 16.11 36.56 -17.00%
EPS 1.44 4.16 2.20 4.48 6.16 3.68 11.88 -29.62%
DPS 2.00 3.00 4.00 4.00 4.00 0.00 4.00 -10.90%
NAPS 0.1906 0.2004 0.1934 0.1894 0.1872 0.1642 0.1515 3.89%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 5.67 8.40 7.03 8.66 10.96 7.83 17.77 -17.32%
EPS 0.69 2.02 1.06 2.18 2.99 1.78 5.78 -29.80%
DPS 0.95 1.46 1.94 1.94 1.94 0.00 1.94 -11.20%
NAPS 0.0906 0.0974 0.094 0.0921 0.091 0.0798 0.0736 3.52%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.41 0.565 0.87 1.24 1.26 1.07 1.98 -
P/RPS 11.81 3.27 6.02 6.96 5.59 6.64 5.42 13.84%
P/EPS 97.43 13.61 39.71 27.67 20.46 29.22 16.65 34.20%
EY 1.03 7.35 2.52 3.61 4.89 3.42 6.01 -25.45%
DY 1.42 5.31 4.60 3.23 3.17 0.00 2.02 -5.69%
P/NAPS 7.40 2.82 4.50 6.55 6.73 6.52 13.07 -9.03%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 24/08/18 25/08/17 26/08/16 28/08/15 02/09/14 -
Price 1.32 0.885 0.77 1.09 1.43 1.06 1.81 -
P/RPS 11.06 5.12 5.33 6.12 6.34 6.58 4.95 14.32%
P/EPS 91.21 21.32 35.15 24.32 23.22 28.95 15.22 34.73%
EY 1.10 4.69 2.85 4.11 4.31 3.45 6.57 -25.73%
DY 1.52 3.39 5.19 3.67 2.80 0.00 2.21 -6.04%
P/NAPS 6.93 4.42 3.98 5.76 7.64 6.46 11.95 -8.67%

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