[DSONIC] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 76.75%
YoY- 48.66%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 121,860 106,087 133,666 152,525 105,639 176,879 188,188 -6.98%
PBT 29,788 17,095 37,035 41,914 26,961 52,850 68,539 -12.96%
Tax -1,868 -1,251 -1,917 -5,262 -2,336 -3,329 -9,456 -23.67%
NP 27,920 15,844 35,118 36,652 24,625 49,521 59,083 -11.73%
-
NP to SH 27,873 15,909 35,183 36,738 24,712 49,536 59,083 -11.76%
-
Tax Rate 6.27% 7.32% 5.18% 12.55% 8.66% 6.30% 13.80% -
Total Cost 93,940 90,243 98,548 115,873 81,014 127,358 129,105 -5.15%
-
Net Worth 274,319 256,095 262,169 255,149 234,089 200,474 155,232 9.94%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 20,250 13,500 27,000 27,000 13,500 13,500 10,123 12.24%
Div Payout % 72.65% 84.86% 76.74% 73.49% 54.63% 27.25% 17.14% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 274,319 256,095 262,169 255,149 234,089 200,474 155,232 9.94%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 134,985 46.75%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 22.91% 14.93% 26.27% 24.03% 23.31% 28.00% 31.40% -
ROE 10.16% 6.21% 13.42% 14.40% 10.56% 24.71% 38.06% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.03 7.86 9.90 11.30 7.83 13.10 139.41 -36.61%
EPS 2.06 1.18 2.61 2.72 1.83 3.67 43.77 -39.89%
DPS 1.50 1.00 2.00 2.00 1.00 1.00 7.50 -23.51%
NAPS 0.2032 0.1897 0.1942 0.189 0.1734 0.1485 1.15 -25.08%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.39 3.82 4.81 5.49 3.80 6.37 6.78 -6.98%
EPS 1.00 0.57 1.27 1.32 0.89 1.78 2.13 -11.83%
DPS 0.73 0.49 0.97 0.97 0.49 0.49 0.36 12.49%
NAPS 0.0988 0.0922 0.0944 0.0919 0.0843 0.0722 0.0559 9.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.915 0.72 1.25 1.55 1.44 1.53 4.70 -
P/RPS 10.14 9.16 12.62 13.72 18.40 11.68 0.00 -
P/EPS 44.32 61.10 47.96 56.96 78.67 41.70 0.00 -
EY 2.26 1.64 2.08 1.76 1.27 2.40 0.00 -
DY 1.64 1.39 1.60 1.29 0.69 0.65 0.00 -
P/NAPS 4.50 3.80 6.44 8.20 8.30 10.30 4.70 -0.72%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 24/11/17 25/11/16 27/11/15 01/12/14 29/11/13 -
Price 1.02 0.445 1.18 1.31 1.60 1.05 9.40 -
P/RPS 11.30 5.66 11.92 11.59 20.45 8.01 0.00 -
P/EPS 49.40 37.76 45.28 48.14 87.41 28.62 0.00 -
EY 2.02 2.65 2.21 2.08 1.14 3.49 0.00 -
DY 1.47 2.25 1.69 1.53 0.62 0.95 0.00 -
P/NAPS 5.02 2.35 6.08 6.93 9.23 7.07 9.40 -9.92%

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