[DSONIC] YoY Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock

[DSONIC] DATASONIC GROUP BERHAD

Announcement Date

03-Jun-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 46.68%

YoY- -26.69%

Quarter Report

4Q19 Announcement_Final_v2.pdf

Latest QR

Upcoming QR

DSONIC's Result

DSONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Cumulative Result
Revenue	136,428	138,414	247,540	219,559	193,960	318,353	241,310	-9.06%
YoY %	-1.43%	-44.08%	12.74%	13.20%	-39.07%	31.93%	-	-
Horiz. %	56.54%	57.36%	102.58%	90.99%	80.38%	131.93%	100.00%	-
PBT	12,737	11,089	63,395	40,474	52,504	71,868	65,100	-23.79%
YoY %	14.86%	-82.51%	56.63%	-22.91%	-26.94%	10.40%	-	-
Horiz. %	19.57%	17.03%	97.38%	62.17%	80.65%	110.40%	100.00%	-
Tax	-2,512	-3,805	-3,026	-4,039	-2,768	-9,368	-2,208	2.17%
YoY %	33.98%	-25.74%	25.08%	-45.92%	70.45%	-324.28%	-	-
Horiz. %	113.77%	172.33%	137.05%	182.93%	125.36%	424.28%	100.00%	-
NP	10,225	7,284	60,369	36,435	49,736	62,500	62,892	-26.11%
YoY %	40.38%	-87.93%	65.69%	-26.74%	-20.42%	-0.62%	-	-
Horiz. %	16.26%	11.58%	95.99%	57.93%	79.08%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,244	7,302	60,322	36,533	49,834	62,656	63,048	-26.12%
YoY %	40.29%	-87.89%	65.12%	-26.69%	-20.46%	-0.62%	-	-
Horiz. %	16.25%	11.58%	95.68%	57.94%	79.04%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.72%	34.31%	4.77%	9.98%	5.27%	13.04%	3.39%	-
YoY %	-42.52%	619.29%	-52.20%	89.37%	-59.59%	284.66%	-	-
Horiz. %	581.71%	1,012.09%	140.71%	294.40%	155.46%	384.66%	100.00%	-
Total Cost	126,203	131,130	187,171	183,124	144,224	255,853	178,418	-5.60%
YoY %	-3.76%	-29.94%	2.21%	26.97%	-43.63%	43.40%	-	-
Horiz. %	70.73%	73.50%	104.91%	102.64%	80.83%	143.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	342,425	227,054	256,274	263,249	263,384	260,820	245,429	5.70%
YoY %	50.81%	-11.40%	-2.65%	-0.05%	0.98%	6.27%	-	-
Horiz. %	139.52%	92.51%	104.42%	107.26%	107.32%	106.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	17,207	27,657	40,443	33,750	47,250	54,000	40,500	-13.28%
YoY %	-37.78%	-31.61%	19.83%	-28.57%	-12.50%	33.33%	-	-
Horiz. %	42.49%	68.29%	99.86%	83.33%	116.67%	133.33%	100.00%	-
Div Payout %	167.97%	378.77%	67.05%	92.38%	94.81%	86.18%	64.24%	-
YoY %	-55.65%	464.91%	-27.42%	-2.56%	10.01%	34.15%	-	-
Horiz. %	261.47%	589.62%	104.37%	143.80%	147.59%	134.15%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	342,425	227,054	256,274	263,249	263,384	260,820	245,429	5.70%
YoY %	50.81%	-11.40%	-2.65%	-0.05%	0.98%	6.27%	-	-
Horiz. %	139.52%	92.51%	104.42%	107.26%	107.32%	106.27%	100.00%	-
NOSH	2,962,000	2,700,000	1,350,000	1,350,000	1,350,000	1,350,000	1,350,000	13.98%
YoY %	9.70%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	219.41%	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	7.49%	5.26%	24.39%	16.59%	25.64%	19.63%	26.06%	-
YoY %	42.40%	-78.43%	47.02%	-35.30%	30.62%	-24.67%	-	-
Horiz. %	28.74%	20.18%	93.59%	63.66%	98.39%	75.33%	100.00%	-
ROE	2.99%	3.22%	23.54%	13.88%	18.92%	24.02%	25.69%	-
YoY %	-7.14%	-86.32%	69.60%	-26.64%	-21.23%	-6.50%	-	-
Horiz. %	11.64%	12.53%	91.63%	54.03%	73.65%	93.50%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	4.76	5.25	18.36	16.26	14.37	23.58	17.87	-19.77%
YoY %	-9.33%	-71.41%	12.92%	13.15%	-39.06%	31.95%	-	-
Horiz. %	26.64%	29.38%	102.74%	90.99%	80.41%	131.95%	100.00%	-
EPS	0.36	0.28	4.47	2.71	3.69	4.64	4.67	-34.74%
YoY %	28.57%	-93.74%	64.94%	-26.56%	-20.47%	-0.64%	-	-
Horiz. %	7.71%	6.00%	95.72%	58.03%	79.01%	99.36%	100.00%	-
DPS	0.60	1.05	3.00	2.50	3.50	4.00	3.00	-23.51%
YoY %	-42.86%	-65.00%	20.00%	-28.57%	-12.50%	33.33%	-	-
Horiz. %	20.00%	35.00%	100.00%	83.33%	116.67%	133.33%	100.00%	-
NAPS	0.1194	0.0862	0.1901	0.195	0.1951	0.1932	0.1818	-6.76%
YoY %	38.52%	-54.66%	-2.51%	-0.05%	0.98%	6.27%	-	-
Horiz. %	65.68%	47.41%	104.57%	107.26%	107.32%	106.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,350,000
RPS	4.59	4.66	8.33	7.39	6.53	10.71	8.12	-9.06%
YoY %	-1.50%	-44.06%	12.72%	13.17%	-39.03%	31.90%	-	-
Horiz. %	56.53%	57.39%	102.59%	91.01%	80.42%	131.90%	100.00%	-
EPS	0.34	0.25	2.03	1.23	1.68	2.11	2.12	-26.28%
YoY %	36.00%	-87.68%	65.04%	-26.79%	-20.38%	-0.47%	-	-
Horiz. %	16.04%	11.79%	95.75%	58.02%	79.25%	99.53%	100.00%	-
DPS	0.58	0.93	1.36	1.14	1.59	1.82	1.36	-13.23%
YoY %	-37.63%	-31.62%	19.30%	-28.30%	-12.64%	33.82%	-	-
Horiz. %	42.65%	68.38%	100.00%	83.82%	116.91%	133.82%	100.00%	-
NAPS	0.1153	0.0764	0.0863	0.0886	0.0886	0.0878	0.0826	5.71%
YoY %	50.92%	-11.47%	-2.60%	0.00%	0.91%	6.30%	-	-
Horiz. %	139.59%	92.49%	104.48%	107.26%	107.26%	106.30%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	29/12/17	31/03/17	31/03/16	-
Price	0.475	0.55	0.78	0.515	1.16	1.26	1.30	-
P/RPS	9.99	10.47	4.25	3.17	8.07	5.34	7.27	5.43%
YoY %	-4.58%	146.35%	34.07%	-60.72%	51.12%	-26.55%	-	-
Horiz. %	137.41%	144.02%	58.46%	43.60%	111.00%	73.45%	100.00%	-
P/EPS	132.98	198.40	17.43	19.03	31.42	27.15	27.84	29.75%
YoY %	-32.97%	1,038.27%	-8.41%	-39.43%	15.73%	-2.48%	-	-
Horiz. %	477.66%	712.64%	62.61%	68.35%	112.86%	97.52%	100.00%	-
EY	0.75	0.50	5.74	5.25	3.18	3.68	3.59	-22.96%
YoY %	50.00%	-91.29%	9.33%	65.09%	-13.59%	2.51%	-	-
Horiz. %	20.89%	13.93%	159.89%	146.24%	88.58%	102.51%	100.00%	-
DY	1.26	1.91	3.85	4.85	3.02	3.17	2.31	-9.60%
YoY %	-34.03%	-50.39%	-20.62%	60.60%	-4.73%	37.23%	-	-
Horiz. %	54.55%	82.68%	166.67%	209.96%	130.74%	137.23%	100.00%	-
P/NAPS	3.98	6.38	4.10	2.64	5.95	6.52	7.15	-9.29%
YoY %	-37.62%	55.61%	55.30%	-55.63%	-8.74%	-8.81%	-	-
Horiz. %	55.66%	89.23%	57.34%	36.92%	83.22%	91.19%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	27/05/21	25/06/20	03/06/19	28/02/18	25/05/17	27/05/16	-
Price	0.56	0.51	1.47	0.455	1.04	1.30	1.32	-
P/RPS	11.77	9.71	8.01	2.80	7.24	5.51	7.38	8.08%
YoY %	21.22%	21.22%	186.07%	-61.33%	31.40%	-25.34%	-	-
Horiz. %	159.49%	131.57%	108.54%	37.94%	98.10%	74.66%	100.00%	-
P/EPS	156.78	183.97	32.85	16.81	28.17	28.01	28.26	33.03%
YoY %	-14.78%	460.03%	95.42%	-40.33%	0.57%	-0.88%	-	-
Horiz. %	554.78%	650.99%	116.24%	59.48%	99.68%	99.12%	100.00%	-
EY	0.64	0.54	3.04	5.95	3.55	3.57	3.54	-24.79%
YoY %	18.52%	-82.24%	-48.91%	67.61%	-0.56%	0.85%	-	-
Horiz. %	18.08%	15.25%	85.88%	168.08%	100.28%	100.85%	100.00%	-
DY	1.07	2.06	2.04	5.49	3.37	3.08	2.27	-11.77%
YoY %	-48.06%	0.98%	-62.84%	62.91%	9.42%	35.68%	-	-
Horiz. %	47.14%	90.75%	89.87%	241.85%	148.46%	135.68%	100.00%	-
P/NAPS	4.69	5.92	7.73	2.33	5.33	6.73	7.26	-7.02%
YoY %	-20.78%	-23.42%	231.76%	-56.29%	-20.80%	-7.30%	-	-
Horiz. %	64.60%	81.54%	106.47%	32.09%	73.42%	92.70%	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