[DSONIC] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -0.02%
YoY- -50.11%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 212,174 267,332 305,050 211,278 353,758 250,917 166,496 3.95%
PBT 34,190 74,070 83,828 53,922 105,700 91,385 43,898 -3.91%
Tax -2,502 -3,834 -10,524 -4,672 -6,658 -12,608 -11,788 -21.94%
NP 31,688 70,236 73,304 49,250 99,042 78,777 32,110 -0.21%
-
NP to SH 31,818 70,366 73,476 49,424 99,072 78,777 32,110 -0.14%
-
Tax Rate 7.32% 5.18% 12.55% 8.66% 6.30% 13.80% 26.85% -
Total Cost 180,486 197,096 231,746 162,028 254,716 172,140 134,386 4.82%
-
Net Worth 256,095 262,169 255,149 234,089 200,474 155,232 59,179 26.39%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Div 27,000 54,000 54,000 27,000 27,000 13,498 - -
Div Payout % 84.86% 76.74% 73.49% 54.63% 27.25% 17.14% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 256,095 262,169 255,149 234,089 200,474 155,232 59,179 26.39%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 134,985 69,622 60.64%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin 14.93% 26.27% 24.03% 23.31% 28.00% 31.40% 19.29% -
ROE 12.42% 26.84% 28.80% 21.11% 49.42% 50.75% 54.26% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 15.72 19.80 22.60 15.65 26.20 185.89 239.14 -35.28%
EPS 2.36 5.22 5.44 3.66 7.34 58.36 46.12 -37.82%
DPS 2.00 4.00 4.00 2.00 2.00 10.00 0.00 -
NAPS 0.1897 0.1942 0.189 0.1734 0.1485 1.15 0.85 -21.32%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 7.64 9.62 10.98 7.61 12.74 9.03 5.99 3.96%
EPS 1.15 2.53 2.65 1.78 3.57 2.84 1.16 -0.13%
DPS 0.97 1.94 1.94 0.97 0.97 0.49 0.00 -
NAPS 0.0922 0.0944 0.0919 0.0843 0.0722 0.0559 0.0213 26.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.72 1.25 1.55 1.44 1.53 4.70 0.00 -
P/RPS 4.58 6.31 6.86 9.20 5.84 0.00 0.00 -
P/EPS 30.55 23.98 28.48 39.33 20.85 0.00 0.00 -
EY 3.27 4.17 3.51 2.54 4.80 0.00 0.00 -
DY 2.78 3.20 2.58 1.39 1.31 0.00 0.00 -
P/NAPS 3.80 6.44 8.20 8.30 10.30 4.70 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 30/11/18 24/11/17 25/11/16 27/11/15 01/12/14 29/11/13 28/08/12 -
Price 0.445 1.18 1.31 1.60 1.05 9.40 0.00 -
P/RPS 2.83 5.96 5.80 10.22 4.01 0.00 0.00 -
P/EPS 18.88 22.64 24.07 43.70 14.31 0.00 0.00 -
EY 5.30 4.42 4.15 2.29 6.99 0.00 0.00 -
DY 4.49 3.39 3.05 1.25 1.90 0.00 0.00 -
P/NAPS 2.35 6.08 6.93 9.23 7.07 9.40 0.00 -

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