[DSONIC] YoY Cumulative 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- 72.39%
YoY- 92.92%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Revenue 239,803 82,091 112,590 196,285 162,842 225,737 167,261 5.27%
PBT 77,428 -2,504 16,093 51,419 27,684 52,982 44,221 8.32%
Tax -23,777 -635 -3,176 -3,306 -2,854 -8,401 -230 93.88%
NP 53,651 -3,139 12,917 48,113 24,830 44,581 43,991 2.87%
-
NP to SH 53,665 -3,124 12,929 48,049 24,906 44,706 44,109 2.83%
-
Tax Rate 30.71% - 19.74% 6.43% 10.31% 15.86% 0.52% -
Total Cost 186,152 85,230 99,673 148,172 138,012 181,156 123,270 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 30,688 10,074 13,190 33,750 27,000 33,750 27,000 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 17.61% -9.28% 7.95% 16.90% 0.00% 17.91% 18.39% -
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 9.77 2.85 6.40 14.54 12.06 16.72 12.39 -3.33%
EPS 2.19 -0.11 0.74 3.56 1.84 3.31 3.27 -5.56%
DPS 1.25 0.35 0.75 2.50 2.00 2.50 2.00 -6.48%
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 8.09 2.77 3.80 6.62 5.49 7.61 5.64 5.28%
EPS 1.81 -0.11 0.44 1.62 0.84 1.51 1.49 2.81%
DPS 1.04 0.34 0.44 1.14 0.91 1.14 0.91 1.92%
NAPS 0.1028 0.0114 0.0549 0.0959 0.00 0.0842 0.0809 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 4.71 14.38 8.20 10.18 3.36 7.24 11.30 -11.74%
P/EPS 21.04 -377.79 71.42 41.58 21.95 36.54 42.85 -9.65%
EY 4.75 -0.26 1.40 2.40 4.56 2.74 2.33 10.70%
DY 2.72 0.85 1.43 1.69 4.94 2.07 1.43 9.61%
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 4.66 15.95 7.89 7.91 0.00 6.94 11.22 -11.78%
P/EPS 20.82 -419.25 68.70 32.31 0.00 35.03 42.54 -9.69%
EY 4.80 -0.24 1.46 3.09 0.00 2.85 2.35 10.73%
DY 2.75 0.77 1.49 2.17 0.00 2.16 1.44 9.67%
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