[DSONIC] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 58.96%
YoY- -137.67%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 343,556 344,132 315,424 92,284 166,290 243,720 212,174 8.35%
PBT 123,476 104,150 104,792 -9,034 30,932 59,576 34,190 23.84%
Tax -33,914 -29,802 -30,932 -250 -6,340 -3,736 -2,502 54.35%
NP 89,562 74,348 73,860 -9,284 24,592 55,840 31,688 18.88%
-
NP to SH 89,600 74,370 73,876 -9,268 24,604 55,746 31,818 18.81%
-
Tax Rate 27.47% 28.61% 29.52% - 20.50% 6.27% 7.32% -
Total Cost 253,994 269,784 241,564 101,568 141,698 187,880 180,486 5.85%
-
Net Worth 352,278 352,100 362,886 34,003 126,793 274,319 256,095 5.45%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 41,739 67,820 42,962 12,679 13,332 40,500 27,000 7.52%
Div Payout % 46.58% 91.19% 58.15% 0.00% 54.19% 72.65% 84.86% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 352,278 352,100 362,886 34,003 126,793 274,319 256,095 5.45%
NOSH 2,782,608 2,962,019 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 12.79%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 26.07% 21.60% 23.42% -10.06% 14.79% 22.91% 14.93% -
ROE 25.43% 21.12% 20.36% -27.26% 19.40% 20.32% 12.42% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.35 12.18 11.01 3.20 12.47 18.05 15.72 -3.93%
EPS 3.22 2.64 2.58 -0.32 1.84 4.12 2.36 5.31%
DPS 1.50 2.40 1.50 0.44 1.00 3.00 2.00 -4.67%
NAPS 0.1266 0.1246 0.1267 0.0118 0.0951 0.2032 0.1897 -6.51%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.37 12.39 11.36 3.32 5.99 8.77 7.64 8.35%
EPS 3.23 2.68 2.66 -0.33 0.89 2.01 1.15 18.76%
DPS 1.50 2.44 1.55 0.46 0.48 1.46 0.97 7.52%
NAPS 0.1268 0.1268 0.1307 0.0122 0.0457 0.0988 0.0922 5.44%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.45 0.465 0.465 0.495 0.53 0.915 0.72 -
P/RPS 3.64 3.82 4.22 15.46 4.25 5.07 4.58 -3.75%
P/EPS 13.98 17.67 18.03 -153.91 28.72 22.16 30.55 -12.20%
EY 7.16 5.66 5.55 -0.65 3.48 4.51 3.27 13.93%
DY 3.33 5.16 3.23 0.89 1.89 3.28 2.78 3.05%
P/NAPS 3.55 3.73 3.67 41.95 5.57 4.50 3.80 -1.12%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 29/11/22 30/11/21 27/11/20 29/11/19 30/11/18 -
Price 0.395 0.435 0.515 0.435 0.525 1.02 0.445 -
P/RPS 3.20 3.57 4.68 13.58 4.21 5.65 2.83 2.06%
P/EPS 12.27 16.53 19.97 -135.25 28.45 24.70 18.88 -6.92%
EY 8.15 6.05 5.01 -0.74 3.52 4.05 5.30 7.42%
DY 3.80 5.52 2.91 1.01 1.90 2.94 4.49 -2.74%
P/NAPS 3.12 3.49 4.06 36.86 5.52 5.02 2.35 4.83%

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