[DSONIC] YoY Annualized Quarter Result on 31-Mar-2024 [#4]

Stock

[DSONIC] DATASONIC GROUP BERHAD

Announcement Date

13-Jun-2024

Admission Sponsor

Sponsor

Financial Year

31-Mar-2024

Quarter

31-Mar-2024 [#4]

Profit Trend

QoQ- 28.95%

YoY- 20.81%

Quarter Report

Quarterly Announcement-Q4FY24 (revised).pdf

Latest QR

Upcoming QR

DSONIC's Result

DSONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	368,309	344,705	136,428	138,414	247,540	219,559	258,613	6.06%
YoY %	6.85%	152.66%	-1.43%	-44.08%	12.74%	-15.10%	-	-
Horiz. %	142.42%	133.29%	52.75%	53.52%	95.72%	84.90%	100.00%	-
PBT	122,476	108,183	12,737	11,089	63,395	40,474	70,005	9.76%
YoY %	13.21%	749.36%	14.86%	-82.51%	56.63%	-42.18%	-	-
Horiz. %	174.95%	154.54%	18.19%	15.84%	90.56%	57.82%	100.00%	-
Tax	-30,244	-31,838	-2,512	-3,805	-3,026	-4,039	-3,690	41.94%
YoY %	5.01%	-1,167.44%	33.98%	-25.74%	25.08%	-9.46%	-	-
Horiz. %	819.62%	862.82%	68.08%	103.12%	82.01%	109.46%	100.00%	-
NP	92,232	76,345	10,225	7,284	60,369	36,435	66,314	5.64%
YoY %	20.81%	646.65%	40.38%	-87.93%	65.69%	-45.06%	-	-
Horiz. %	139.08%	115.13%	15.42%	10.98%	91.04%	54.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	92,256	76,367	10,244	7,302	60,322	36,533	66,445	5.61%
YoY %	20.81%	645.48%	40.29%	-87.89%	65.12%	-45.02%	-	-
Horiz. %	138.85%	114.93%	15.42%	10.99%	90.78%	54.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.69%	29.43%	19.72%	34.31%	4.77%	9.98%	5.27%	-
YoY %	-16.11%	49.24%	-42.52%	619.29%	-52.20%	89.37%	-	-
Horiz. %	468.50%	558.44%	374.19%	651.04%	90.51%	189.37%	100.00%	-
Total Cost	276,077	268,360	126,203	131,130	187,171	183,124	192,298	6.20%
YoY %	2.88%	112.64%	-3.76%	-29.94%	2.21%	-4.77%	-	-
Horiz. %	143.57%	139.55%	65.63%	68.19%	97.33%	95.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	369,778	362,335	342,425	227,054	256,274	263,249	263,384	5.81%
YoY %	2.05%	5.81%	50.81%	-11.40%	-2.65%	-0.05%	-	-
Horiz. %	140.40%	137.57%	130.01%	86.21%	97.30%	99.95%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	84,488	57,015	17,207	27,657	40,443	33,750	62,999	5.00%
YoY %	48.19%	231.35%	-37.78%	-31.61%	19.83%	-46.43%	-	-
Horiz. %	134.11%	90.50%	27.31%	43.90%	64.20%	53.57%	100.00%	-
Div Payout %	91.58%	74.66%	167.97%	378.77%	67.05%	92.38%	94.81%	-
YoY %	22.66%	-55.55%	-55.65%	464.91%	-27.42%	-2.56%	-	-
Horiz. %	96.59%	78.75%	177.16%	399.50%	70.72%	97.44%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	369,778	362,335	342,425	227,054	256,274	263,249	263,384	5.81%
YoY %	2.05%	5.81%	50.81%	-11.40%	-2.65%	-0.05%	-	-
Horiz. %	140.40%	137.57%	130.01%	86.21%	97.30%	99.95%	100.00%	-
NOSH	2,962,019	2,962,000	2,962,000	2,700,000	1,350,000	1,350,000	1,350,000	13.97%
YoY %	0.00%	0.00%	9.70%	100.00%	0.00%	0.00%	-	-
Horiz. %	219.41%	219.41%	219.41%	200.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	25.04%	22.15%	7.49%	5.26%	24.39%	16.59%	25.64%	-
YoY %	13.05%	195.73%	42.40%	-78.43%	47.02%	-35.30%	-	-
Horiz. %	97.66%	86.39%	29.21%	20.51%	95.12%	64.70%	100.00%	-
ROE	24.95%	21.08%	2.99%	3.22%	23.54%	13.88%	25.23%	-
YoY %	18.36%	605.02%	-7.14%	-86.32%	69.60%	-44.99%	-	-
Horiz. %	98.89%	83.55%	11.85%	12.76%	93.30%	55.01%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	13.08	12.09	4.76	5.25	18.36	16.26	19.16	-6.15%
YoY %	8.19%	153.99%	-9.33%	-71.41%	12.92%	-15.14%	-	-
Horiz. %	68.27%	63.10%	24.84%	27.40%	95.82%	84.86%	100.00%	-
EPS	3.28	2.68	0.36	0.28	4.47	2.71	4.92	-6.52%
YoY %	22.39%	644.44%	28.57%	-93.74%	64.94%	-44.92%	-	-
Horiz. %	66.67%	54.47%	7.32%	5.69%	90.85%	55.08%	100.00%	-
DPS	3.00	2.00	0.60	1.05	3.00	2.50	4.67	-7.10%
YoY %	50.00%	233.33%	-42.86%	-65.00%	20.00%	-46.47%	-	-
Horiz. %	64.24%	42.83%	12.85%	22.48%	64.24%	53.53%	100.00%	-
NAPS	0.1313	0.1271	0.1194	0.0862	0.1901	0.195	0.1951	-6.38%
YoY %	3.30%	6.45%	38.52%	-54.66%	-2.51%	-0.05%	-	-
Horiz. %	67.30%	65.15%	61.20%	44.18%	97.44%	99.95%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 2,962,019
RPS	12.40	11.60	4.59	4.66	8.33	7.39	8.70	6.07%
YoY %	6.90%	152.72%	-1.50%	-44.06%	12.72%	-15.06%	-	-
Horiz. %	142.53%	133.33%	52.76%	53.56%	95.75%	84.94%	100.00%	-
EPS	3.11	2.57	0.34	0.25	2.03	1.23	2.24	5.61%
YoY %	21.01%	655.88%	36.00%	-87.68%	65.04%	-45.09%	-	-
Horiz. %	138.84%	114.73%	15.18%	11.16%	90.62%	54.91%	100.00%	-
DPS	2.84	1.92	0.58	0.93	1.36	1.14	2.12	4.98%
YoY %	47.92%	231.03%	-37.63%	-31.62%	19.30%	-46.23%	-	-
Horiz. %	133.96%	90.57%	27.36%	43.87%	64.15%	53.77%	100.00%	-
NAPS	0.1245	0.122	0.1153	0.0764	0.0863	0.0886	0.0886	5.82%
YoY %	2.05%	5.81%	50.92%	-11.47%	-2.60%	0.00%	-	-
Horiz. %	140.52%	137.70%	130.14%	86.23%	97.40%	100.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	29/12/17	-
Price	0.44	0.42	0.475	0.55	0.78	0.515	1.16	-
P/RPS	3.36	3.47	9.99	10.47	4.25	3.17	6.06	-9.35%
YoY %	-3.17%	-65.27%	-4.58%	146.35%	34.07%	-47.69%	-	-
Horiz. %	55.45%	57.26%	164.85%	172.77%	70.13%	52.31%	100.00%	-
P/EPS	13.43	15.68	132.98	198.40	17.43	19.03	23.57	-8.94%
YoY %	-14.35%	-88.21%	-32.97%	1,038.27%	-8.41%	-19.26%	-	-
Horiz. %	56.98%	66.53%	564.19%	841.75%	73.95%	80.74%	100.00%	-
EY	7.45	6.38	0.75	0.50	5.74	5.25	4.24	9.84%
YoY %	16.77%	750.67%	50.00%	-91.29%	9.33%	23.82%	-	-
Horiz. %	175.71%	150.47%	17.69%	11.79%	135.38%	123.82%	100.00%	-
DY	6.82	4.76	1.26	1.91	3.85	4.85	4.02	9.20%
YoY %	43.28%	277.78%	-34.03%	-50.39%	-20.62%	20.65%	-	-
Horiz. %	169.65%	118.41%	31.34%	47.51%	95.77%	120.65%	100.00%	-
P/NAPS	3.35	3.30	3.98	6.38	4.10	2.64	5.95	-9.12%
YoY %	1.52%	-17.09%	-37.62%	55.61%	55.30%	-55.63%	-	-
Horiz. %	56.30%	55.46%	66.89%	107.23%	68.91%	44.37%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	13/06/24	26/05/23	31/05/22	27/05/21	25/06/20	03/06/19	28/02/18	-
Price	0.56	0.425	0.56	0.51	1.47	0.455	1.04	-
P/RPS	4.28	3.51	11.77	9.71	8.01	2.80	5.43	-3.88%
YoY %	21.94%	-70.18%	21.22%	21.22%	186.07%	-48.43%	-	-
Horiz. %	78.82%	64.64%	216.76%	178.82%	147.51%	51.57%	100.00%	-
P/EPS	17.10	15.87	156.78	183.97	32.85	16.81	21.13	-3.46%
YoY %	7.75%	-89.88%	-14.78%	460.03%	95.42%	-20.44%	-	-
Horiz. %	80.93%	75.11%	741.98%	870.66%	155.47%	79.56%	100.00%	-
EY	5.85	6.30	0.64	0.54	3.04	5.95	4.73	3.60%
YoY %	-7.14%	884.38%	18.52%	-82.24%	-48.91%	25.79%	-	-
Horiz. %	123.68%	133.19%	13.53%	11.42%	64.27%	125.79%	100.00%	-
DY	5.36	4.71	1.07	2.06	2.04	5.49	4.49	2.99%
YoY %	13.80%	340.19%	-48.06%	0.98%	-62.84%	22.27%	-	-
Horiz. %	119.38%	104.90%	23.83%	45.88%	45.43%	122.27%	100.00%	-
P/NAPS	4.27	3.34	4.69	5.92	7.73	2.33	5.33	-3.62%
YoY %	27.84%	-28.78%	-20.78%	-23.42%	231.76%	-56.29%	-	-
Horiz. %	80.11%	62.66%	87.99%	111.07%	145.03%	43.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos