[DSONIC] YoY 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- 125.28%
YoY- -5.22%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
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 50,715 56,717 60,294 92,616 74,049 47,909 41,965 2.64%
PBT 11,976 12,790 15,469 18,886 20,879 6,830 1,062 39.66%
Tax 280 -1,185 -851 -967 -1,978 -74 2,706 -26.86%
NP 12,256 11,605 14,618 17,919 18,901 6,756 3,768 17.66%
-
NP to SH 12,273 11,627 14,651 17,950 18,939 6,794 3,768 17.68%
-
Tax Rate -2.34% 9.27% 5.50% 5.12% 9.47% 1.08% -254.80% -
Total Cost 38,459 45,112 45,676 74,697 55,148 41,153 38,197 0.09%
-
Net Worth 256,274 263,249 263,384 260,820 245,429 222,884 110,611 12.28%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Div 6,740 6,750 13,500 20,250 13,500 13,500 4,496 5.74%
Div Payout % 54.92% 58.05% 92.14% 112.81% 71.28% 198.70% 119.33% -
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 256,274 263,249 263,384 260,820 245,429 222,884 110,611 12.28%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 89,928 45.28%
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 24.17% 20.46% 24.24% 19.35% 25.52% 14.10% 8.98% -
ROE 4.79% 4.42% 5.56% 6.88% 7.72% 3.05% 3.41% -
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 3.76 4.20 4.47 6.86 5.49 3.55 46.66 -29.33%
EPS 0.91 0.86 1.09 1.33 1.40 0.50 4.19 -18.98%
DPS 0.50 0.50 1.00 1.50 1.00 1.00 5.00 -27.20%
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 1.83 2.04 2.17 3.33 2.67 1.72 1.51 2.68%
EPS 0.44 0.42 0.53 0.65 0.68 0.24 0.14 17.10%
DPS 0.24 0.24 0.49 0.73 0.49 0.49 0.16 5.75%
NAPS 0.0923 0.0948 0.0948 0.0939 0.0884 0.0802 0.0398 12.29%
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 20.73 12.26 25.97 18.37 23.70 32.12 4.33 24.10%
P/EPS 85.68 59.80 106.89 94.76 92.67 226.52 48.21 8.25%
EY 1.17 1.67 0.94 1.06 1.08 0.44 2.07 -7.56%
DY 0.64 0.97 0.86 1.19 0.77 0.88 2.48 -17.03%
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 39.08 10.83 23.29 18.95 24.07 28.46 4.26 35.74%
P/EPS 161.47 52.83 95.83 97.77 94.09 200.69 47.49 18.38%
EY 0.62 1.89 1.04 1.02 1.06 0.50 2.11 -15.53%
DY 0.34 1.10 0.96 1.15 0.76 0.99 2.51 -24.09%
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