[DSONIC] YoY Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 5.11%
YoY- -0.62%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Revenue 247,540 219,559 258,613 318,353 241,310 233,335 178,729 4.59%
PBT 63,395 40,474 70,005 71,868 65,100 62,548 35,432 8.35%
Tax -3,026 -4,039 -3,690 -9,368 -2,208 -3,154 -7,314 -11.45%
NP 60,369 36,435 66,314 62,500 62,892 59,394 28,118 11.11%
-
NP to SH 60,322 36,533 66,445 62,656 63,048 59,482 28,118 11.09%
-
Tax Rate 4.77% 9.98% 5.27% 13.04% 3.39% 5.04% 20.64% -
Total Cost 187,171 183,124 192,298 255,853 178,418 173,941 150,611 3.04%
-
Net Worth 256,274 263,249 263,384 260,820 245,429 222,884 93,853 14.85%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Div 40,443 33,750 62,999 54,000 40,500 27,000 3,815 38.48%
Div Payout % 67.05% 92.38% 94.81% 86.18% 64.24% 45.39% 13.57% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Net Worth 256,274 263,249 263,384 260,820 245,429 222,884 93,853 14.85%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 76,303 48.61%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
NP Margin 24.39% 16.59% 25.64% 19.63% 26.06% 25.45% 15.73% -
ROE 23.54% 13.88% 25.23% 24.02% 25.69% 26.69% 29.96% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
RPS 18.36 16.26 19.16 23.58 17.87 17.28 234.23 -29.60%
EPS 4.47 2.71 4.92 4.64 4.67 4.41 36.85 -25.23%
DPS 3.00 2.50 4.67 4.00 3.00 2.00 5.00 -6.80%
NAPS 0.1901 0.195 0.1951 0.1932 0.1818 0.1651 1.23 -22.69%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
RPS 8.33 7.39 8.70 10.71 8.12 7.85 6.02 4.58%
EPS 2.03 1.23 2.24 2.11 2.12 2.00 0.95 11.03%
DPS 1.36 1.14 2.12 1.82 1.36 0.91 0.13 38.22%
NAPS 0.0863 0.0886 0.0886 0.0878 0.0826 0.075 0.0316 14.85%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Date 31/03/20 29/03/19 29/12/17 31/03/17 31/03/16 31/03/15 31/12/12 -
Price 0.78 0.515 1.16 1.26 1.30 1.14 2.02 -
P/RPS 4.25 3.17 6.06 5.34 7.27 6.60 0.86 24.64%
P/EPS 17.43 19.03 23.57 27.15 27.84 25.87 5.48 17.29%
EY 5.74 5.25 4.24 3.68 3.59 3.86 18.24 -14.73%
DY 3.85 4.85 4.02 3.17 2.31 1.75 2.48 6.25%
P/NAPS 4.10 2.64 5.95 6.52 7.15 6.90 1.64 13.46%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Date 25/06/20 03/06/19 28/02/18 25/05/17 27/05/16 29/05/15 28/02/13 -
Price 1.47 0.455 1.04 1.30 1.32 1.01 1.99 -
P/RPS 8.01 2.80 5.43 5.51 7.38 5.84 0.85 36.24%
P/EPS 32.85 16.81 21.13 28.01 28.26 22.92 5.40 28.27%
EY 3.04 5.95 4.73 3.57 3.54 4.36 18.52 -22.05%
DY 2.04 5.49 4.49 3.08 2.27 1.98 2.51 -2.81%
P/NAPS 7.73 2.33 5.33 6.73 7.26 6.12 1.62 24.04%

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