[DSONIC] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 213,932 249,432 230,154 58,790 48.76%
PBT 49,648 78,055 69,601 11,584 56.44%
Tax -2,722 -5,718 -6,750 -3,087 -3.79%
NP 46,926 72,337 62,851 8,497 69.12%
-
NP to SH 47,086 72,352 62,851 8,497 69.30%
-
Tax Rate 5.48% 7.33% 9.70% 26.65% -
Total Cost 167,006 177,095 167,303 50,293 44.63%
-
Net Worth 234,089 200,474 155,213 59,200 52.61%
Dividend
30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Div 27,000 27,000 11,245 - -
Div Payout % 57.34% 37.32% 17.89% - -
Equity
30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 234,089 200,474 155,213 59,200 52.61%
NOSH 1,350,000 1,350,000 134,968 69,647 148.81%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin 21.94% 29.00% 27.31% 14.45% -
ROE 20.11% 36.09% 40.49% 14.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 15.85 18.48 170.52 84.41 -40.20%
EPS 3.49 5.36 46.57 12.20 -31.94%
DPS 2.00 2.00 8.33 0.00 -
NAPS 0.1734 0.1485 1.15 0.85 -38.66%
Adjusted Per Share Value based on latest NOSH - 69,647
30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 7.70 8.98 8.29 2.12 48.67%
EPS 1.70 2.60 2.26 0.31 68.75%
DPS 0.97 0.97 0.40 0.00 -
NAPS 0.0843 0.0722 0.0559 0.0213 52.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 30/09/15 30/09/14 30/09/13 - -
Price 1.44 1.53 4.70 0.00 -
P/RPS 9.09 8.28 2.76 0.00 -
P/EPS 41.29 28.55 10.09 0.00 -
EY 2.42 3.50 9.91 0.00 -
DY 1.39 1.31 1.77 0.00 -
P/NAPS 8.30 10.30 4.09 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 27/11/15 01/12/14 29/11/13 - -
Price 1.60 1.05 9.40 0.00 -
P/RPS 10.10 5.68 5.51 0.00 -
P/EPS 45.87 19.59 20.19 0.00 -
EY 2.18 5.10 4.95 0.00 -
DY 1.25 1.90 0.89 0.00 -
P/NAPS 9.23 7.07 8.17 0.00 -

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
Post a Comment