[DSONIC] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 14.92%
YoY- 92.92%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Revenue 319,737 109,454 150,120 261,713 217,122 300,982 223,014 5.27%
PBT 103,237 -3,338 21,457 68,558 36,912 70,642 58,961 8.32%
Tax -31,702 -846 -4,234 -4,408 -3,805 -11,201 -306 93.94%
NP 71,534 -4,185 17,222 64,150 33,106 59,441 58,654 2.87%
-
NP to SH 71,553 -4,165 17,238 64,065 33,208 59,608 58,812 2.83%
-
Tax Rate 30.71% - 19.73% 6.43% 10.31% 15.86% 0.52% -
Total Cost 248,202 113,639 132,897 197,562 184,016 241,541 164,360 6.06%
-
Net Worth 304,671 33,679 162,686 284,310 0 249,615 239,894 3.47%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Div 40,917 13,433 17,587 44,999 36,000 44,999 36,000 1.84%
Div Payout % 57.18% 0.00% 102.03% 70.24% 108.41% 75.49% 61.21% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Net Worth 304,671 33,679 162,686 284,310 0 249,615 239,894 3.47%
NOSH 2,962,000 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 11.86%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
NP Margin 22.37% -3.82% 11.47% 24.51% 15.25% 19.75% 26.30% -
ROE 23.49% -12.37% 10.60% 22.53% 0.00% 23.88% 24.52% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
RPS 13.02 3.80 8.54 19.39 16.08 22.30 16.52 -3.34%
EPS 2.92 -0.15 0.99 4.75 2.45 4.41 4.36 -5.56%
DPS 1.67 0.47 1.00 3.33 2.67 3.33 2.67 -6.47%
NAPS 0.1241 0.0117 0.0925 0.2106 0.00 0.1849 0.1777 -4.99%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
RPS 10.79 3.70 5.07 8.84 7.33 10.16 7.53 5.26%
EPS 2.42 -0.14 0.58 2.16 1.12 2.01 1.99 2.83%
DPS 1.38 0.45 0.59 1.52 1.22 1.52 1.22 1.77%
NAPS 0.1029 0.0114 0.0549 0.096 0.00 0.0843 0.081 3.47%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/12/16 31/12/15 -
Price 0.46 0.41 0.525 1.48 0.405 1.21 1.40 -
P/RPS 3.53 10.78 6.15 7.63 2.52 5.43 8.47 -11.74%
P/EPS 15.78 -283.34 53.56 31.19 16.46 27.40 32.14 -9.65%
EY 6.34 -0.35 1.87 3.21 6.07 3.65 3.11 10.70%
DY 3.62 1.14 1.90 2.25 6.58 2.75 1.90 9.63%
P/NAPS 3.71 35.04 5.68 7.03 0.00 6.54 7.88 -10.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Date 27/02/23 28/02/22 24/02/21 27/02/20 - 27/02/17 26/02/16 -
Price 0.455 0.455 0.505 1.15 0.00 1.16 1.39 -
P/RPS 3.49 11.97 5.92 5.93 0.00 5.20 8.41 -11.79%
P/EPS 15.61 -314.44 51.52 24.23 0.00 26.27 31.91 -9.70%
EY 6.41 -0.32 1.94 4.13 0.00 3.81 3.13 10.77%
DY 3.66 1.03 1.98 2.90 0.00 2.87 1.92 9.64%
P/NAPS 3.67 38.89 5.46 5.46 0.00 6.27 7.82 -10.23%

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