[DSONIC] YoY TTM Result on 30-Jun-2020 [#1]

Stock

[DSONIC] DATASONIC GROUP BERHAD

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Mar-2021

Quarter

30-Jun-2020 [#1]

Profit Trend

QoQ- -15.31%

YoY- 22.97%

Quarter Report

Quarterly announcement - 1Q2021.pdf

Latest QR

Upcoming QR

DSONIC's Result

DSONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	365,444	183,116	116,412	228,620	221,120	242,744	302,376	3.20%
YoY %	99.57%	57.30%	-49.08%	3.39%	-8.91%	-19.72%	-	-
Horiz. %	120.86%	60.56%	38.50%	75.61%	73.13%	80.28%	100.00%	-
PBT	118,324	34,616	-437	55,038	44,373	60,406	63,916	10.80%
YoY %	241.82%	8,021.28%	-100.79%	24.03%	-26.54%	-5.49%	-	-
Horiz. %	185.12%	54.16%	-0.68%	86.11%	69.42%	94.51%	100.00%	-
Tax	-34,973	-6,712	-2,699	-3,901	-2,922	-3,307	-7,073	30.50%
YoY %	-421.05%	-148.68%	30.81%	-33.50%	11.64%	53.24%	-	-
Horiz. %	494.46%	94.90%	38.16%	55.15%	41.31%	46.76%	100.00%	-
NP	83,351	27,904	-3,136	51,137	41,451	57,099	56,843	6.58%
YoY %	198.71%	989.80%	-106.13%	23.37%	-27.41%	0.45%	-	-
Horiz. %	146.63%	49.09%	-5.52%	89.96%	72.92%	100.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	83,371	27,923	-3,119	51,088	41,545	57,228	56,995	6.54%
YoY %	198.57%	995.25%	-106.11%	22.97%	-27.40%	0.41%	-	-
Horiz. %	146.28%	48.99%	-5.47%	89.64%	72.89%	100.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.56%	19.39%	-	7.09%	6.59%	5.47%	11.07%	-
YoY %	52.45%	0.00%	-	7.59%	20.48%	-50.59%	-	-
Horiz. %	267.03%	175.16%	-	64.05%	59.53%	49.41%	100.00%	-
Total Cost	282,093	155,212	119,548	177,483	179,669	185,645	245,533	2.33%
YoY %	81.75%	29.83%	-32.64%	-1.22%	-3.22%	-24.39%	-	-
Horiz. %	114.89%	63.21%	48.69%	72.28%	73.18%	75.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,795	346,587	34,617	251,551	270,539	261,089	255,690	5.70%
YoY %	2.95%	901.20%	-86.24%	-7.02%	3.62%	2.11%	-	-
Horiz. %	139.54%	135.55%	13.54%	98.38%	105.81%	102.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	64,967	21,242	7,534	36,964	30,375	54,000	54,000	3.12%
YoY %	205.84%	181.95%	-79.62%	21.69%	-43.75%	0.00%	-	-
Horiz. %	120.31%	39.34%	13.95%	68.45%	56.25%	100.00%	100.00%	-
Div Payout %	77.93%	76.08%	0.00%	72.35%	73.11%	94.36%	94.75%	-
YoY %	2.43%	0.00%	0.00%	-1.04%	-22.52%	-0.41%	-	-
Horiz. %	82.25%	80.30%	0.00%	76.36%	77.16%	99.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	356,795	346,587	34,617	251,551	270,539	261,089	255,690	5.70%
YoY %	2.95%	901.20%	-86.24%	-7.02%	3.62%	2.11%	-	-
Horiz. %	139.54%	135.55%	13.54%	98.38%	105.81%	102.11%	100.00%	-
NOSH	2,962,008	2,962,000	2,962,000	1,350,000	1,350,000	1,350,000	1,350,000	13.98%
YoY %	0.00%	0.00%	119.41%	0.00%	0.00%	0.00%	-	-
Horiz. %	219.41%	219.41%	219.41%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	22.81%	15.24%	-2.69%	22.37%	18.75%	23.52%	18.80%	-
YoY %	49.67%	666.54%	-112.03%	19.31%	-20.28%	25.11%	-	-
Horiz. %	121.33%	81.06%	-14.31%	118.99%	99.73%	125.11%	100.00%	-
ROE	23.37%	8.06%	-9.01%	20.31%	15.36%	21.92%	22.29%	-
YoY %	189.95%	189.46%	-144.36%	32.23%	-29.93%	-1.66%	-	-
Horiz. %	104.85%	36.16%	-40.42%	91.12%	68.91%	98.34%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	12.91	6.39	4.04	17.32	16.38	17.98	22.40	-8.77%
YoY %	102.03%	58.17%	-76.67%	5.74%	-8.90%	-19.73%	-	-
Horiz. %	57.63%	28.53%	18.04%	77.32%	73.12%	80.27%	100.00%	-
EPS	2.94	0.97	-0.11	3.87	3.08	4.24	4.22	-5.84%
YoY %	203.09%	981.82%	-102.84%	25.65%	-27.36%	0.47%	-	-
Horiz. %	69.67%	22.99%	-2.61%	91.71%	72.99%	100.47%	100.00%	-
DPS	2.29	0.74	0.26	2.80	2.25	4.00	4.00	-8.87%
YoY %	209.46%	184.62%	-90.71%	24.44%	-43.75%	0.00%	-	-
Horiz. %	57.25%	18.50%	6.50%	70.00%	56.25%	100.00%	100.00%	-
NAPS	0.126	0.121	0.012	0.1906	0.2004	0.1934	0.1894	-6.56%
YoY %	4.13%	908.33%	-93.70%	-4.89%	3.62%	2.11%	-	-
Horiz. %	66.53%	63.89%	6.34%	100.63%	105.81%	102.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,350,000
RPS	13.16	6.59	4.19	8.23	7.96	8.74	10.89	3.20%
YoY %	99.70%	57.28%	-49.09%	3.39%	-8.92%	-19.74%	-	-
Horiz. %	120.84%	60.51%	38.48%	75.57%	73.09%	80.26%	100.00%	-
EPS	3.00	1.01	-0.11	1.84	1.50	2.06	2.05	6.54%
YoY %	197.03%	1,018.18%	-105.98%	22.67%	-27.18%	0.49%	-	-
Horiz. %	146.34%	49.27%	-5.37%	89.76%	73.17%	100.49%	100.00%	-
DPS	2.34	0.76	0.27	1.33	1.09	1.94	1.94	3.17%
YoY %	207.89%	181.48%	-79.70%	22.02%	-43.81%	0.00%	-	-
Horiz. %	120.62%	39.18%	13.92%	68.56%	56.19%	100.00%	100.00%	-
NAPS	0.1285	0.1248	0.0125	0.0906	0.0974	0.094	0.0921	5.70%
YoY %	2.96%	898.40%	-86.20%	-6.98%	3.62%	2.06%	-	-
Horiz. %	139.52%	135.50%	13.57%	98.37%	105.75%	102.06%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.445	0.465	0.465	1.41	0.565	0.87	1.24	-
P/RPS	3.45	7.27	11.52	8.14	3.45	4.84	5.54	-7.58%
YoY %	-52.54%	-36.89%	41.52%	135.94%	-28.72%	-12.64%	-	-
Horiz. %	62.27%	131.23%	207.94%	146.93%	62.27%	87.36%	100.00%	-
P/EPS	15.11	47.70	-430.08	36.43	18.36	20.52	29.37	-10.48%
YoY %	-68.32%	111.09%	-1,280.57%	98.42%	-10.53%	-30.13%	-	-
Horiz. %	51.45%	162.41%	-1,464.35%	124.04%	62.51%	69.87%	100.00%	-
EY	6.62	2.10	-0.23	2.75	5.45	4.87	3.40	11.73%
YoY %	215.24%	1,013.04%	-108.36%	-49.54%	11.91%	43.24%	-	-
Horiz. %	194.71%	61.76%	-6.76%	80.88%	160.29%	143.24%	100.00%	-
DY	5.16	1.59	0.56	1.99	3.98	4.60	3.23	8.11%
YoY %	224.53%	183.93%	-71.86%	-50.00%	-13.48%	42.41%	-	-
Horiz. %	159.75%	49.23%	17.34%	61.61%	123.22%	142.41%	100.00%	-
P/NAPS	3.53	3.84	38.75	7.40	2.82	4.50	6.55	-9.78%
YoY %	-8.07%	-90.09%	423.65%	162.41%	-37.33%	-31.30%	-	-
Horiz. %	53.89%	58.63%	591.60%	112.98%	43.05%	68.70%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	30/08/22	30/08/21	28/08/20	30/08/19	24/08/18	25/08/17	-
Price	0.485	0.525	0.485	1.32	0.885	0.78	1.09	-
P/RPS	3.76	8.21	12.02	7.62	5.40	4.34	4.87	-4.21%
YoY %	-54.20%	-31.70%	57.74%	41.11%	24.42%	-10.88%	-	-
Horiz. %	77.21%	168.58%	246.82%	156.47%	110.88%	89.12%	100.00%	-
P/EPS	16.47	53.85	-448.58	34.10	28.76	18.40	25.82	-7.21%
YoY %	-69.42%	112.00%	-1,415.48%	18.57%	56.30%	-28.74%	-	-
Horiz. %	63.79%	208.56%	-1,737.34%	132.07%	111.39%	71.26%	100.00%	-
EY	6.07	1.86	-0.22	2.93	3.48	5.43	3.87	7.78%
YoY %	226.34%	945.45%	-107.51%	-15.80%	-35.91%	40.31%	-	-
Horiz. %	156.85%	48.06%	-5.68%	75.71%	89.92%	140.31%	100.00%	-
DY	4.73	1.41	0.54	2.12	2.54	5.13	3.67	4.31%
YoY %	235.46%	161.11%	-74.53%	-16.54%	-50.49%	39.78%	-	-
Horiz. %	128.88%	38.42%	14.71%	57.77%	69.21%	139.78%	100.00%	-
P/NAPS	3.85	4.34	40.42	6.93	4.42	4.03	5.76	-6.49%
YoY %	-11.29%	-89.26%	483.26%	56.79%	9.68%	-30.03%	-	-
Horiz. %	66.84%	75.35%	701.74%	120.31%	76.74%	69.97%	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