[DSONIC] YoY TTM Result on 30-Jun-2016 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 13.36%
YoY- 61.94%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 221,120 242,744 302,376 263,030 216,140 265,846 213,769 0.56%
PBT 44,373 60,406 63,916 74,350 47,916 95,000 53,765 -3.14%
Tax -2,922 -3,307 -7,073 -3,027 -3,907 -8,608 -6,226 -11.84%
NP 41,451 57,099 56,843 71,323 44,009 86,392 47,539 -2.25%
-
NP to SH 41,545 57,228 56,995 71,475 44,137 86,392 47,539 -2.22%
-
Tax Rate 6.59% 5.47% 11.07% 4.07% 8.15% 9.06% 11.58% -
Total Cost 179,669 185,645 245,533 191,707 172,131 179,454 166,230 1.30%
-
Net Worth 270,539 261,089 255,690 252,719 221,669 204,525 142,179 11.31%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 30,375 54,000 54,000 54,000 13,500 27,000 11,245 18.00%
Div Payout % 73.11% 94.36% 94.75% 75.55% 30.59% 31.25% 23.66% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 270,539 261,089 255,690 252,719 221,669 204,525 142,179 11.31%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 89,986 57.01%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.75% 23.52% 18.80% 27.12% 20.36% 32.50% 22.24% -
ROE 15.36% 21.92% 22.29% 28.28% 19.91% 42.24% 33.44% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 16.38 17.98 22.40 19.48 16.01 19.69 237.56 -35.95%
EPS 3.08 4.24 4.22 5.29 3.27 6.40 52.83 -37.71%
DPS 2.25 4.00 4.00 4.00 1.00 2.00 12.50 -24.84%
NAPS 0.2004 0.1934 0.1894 0.1872 0.1642 0.1515 1.58 -29.10%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.47 8.20 10.21 8.88 7.30 8.98 7.22 0.56%
EPS 1.40 1.93 1.92 2.41 1.49 2.92 1.60 -2.19%
DPS 1.03 1.82 1.82 1.82 0.46 0.91 0.38 18.07%
NAPS 0.0913 0.0881 0.0863 0.0853 0.0748 0.069 0.048 11.30%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.565 0.87 1.24 1.26 1.07 1.98 3.31 -
P/RPS 3.45 4.84 5.54 6.47 6.68 10.05 1.39 16.35%
P/EPS 18.36 20.52 29.37 23.80 32.73 30.94 6.27 19.60%
EY 5.45 4.87 3.40 4.20 3.06 3.23 15.96 -16.38%
DY 3.98 4.60 3.23 3.17 0.93 1.01 3.78 0.86%
P/NAPS 2.82 4.50 6.55 6.73 6.52 13.07 2.09 5.11%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 24/08/18 25/08/17 26/08/16 28/08/15 02/09/14 30/08/13 -
Price 0.885 0.78 1.09 1.43 1.06 1.81 3.30 -
P/RPS 5.40 4.34 4.87 7.34 6.62 9.19 1.39 25.36%
P/EPS 28.76 18.40 25.82 27.01 32.42 28.28 6.25 28.95%
EY 3.48 5.43 3.87 3.70 3.08 3.54 16.01 -22.45%
DY 2.54 5.13 3.67 2.80 0.94 1.10 3.79 -6.44%
P/NAPS 4.42 4.03 5.76 7.64 6.46 11.95 2.09 13.28%

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