[DSONIC] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 32.21%
YoY- 277.96%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 288,196 213,932 249,432 230,154 58,790 45.29%
PBT 80,053 49,648 78,055 69,601 11,584 57.51%
Tax -5,134 -2,722 -5,718 -6,750 -3,087 12.69%
NP 74,919 46,926 72,337 62,851 8,497 66.79%
-
NP to SH 75,075 47,086 72,352 62,851 8,497 66.87%
-
Tax Rate 6.41% 5.48% 7.33% 9.70% 26.65% -
Total Cost 213,277 167,006 177,095 167,303 50,293 40.43%
-
Net Worth 255,149 234,089 200,474 155,213 59,200 40.96%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Div 54,000 27,000 27,000 11,245 - -
Div Payout % 71.93% 57.34% 37.32% 17.89% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 255,149 234,089 200,474 155,213 59,200 40.96%
NOSH 1,350,000 1,350,000 1,350,000 134,968 69,647 100.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin 26.00% 21.94% 29.00% 27.31% 14.45% -
ROE 29.42% 20.11% 36.09% 40.49% 14.35% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 21.35 15.85 18.48 170.52 84.41 -27.60%
EPS 5.56 3.49 5.36 46.57 12.20 -16.86%
DPS 4.00 2.00 2.00 8.33 0.00 -
NAPS 0.189 0.1734 0.1485 1.15 0.85 -29.76%
Adjusted Per Share Value based on latest NOSH - 134,968
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 10.38 7.70 8.98 8.29 2.12 45.25%
EPS 2.70 1.70 2.60 2.26 0.31 66.31%
DPS 1.94 0.97 0.97 0.40 0.00 -
NAPS 0.0919 0.0843 0.0722 0.0559 0.0213 41.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 1.55 1.44 1.53 4.70 0.00 -
P/RPS 7.26 9.09 8.28 2.76 0.00 -
P/EPS 27.87 41.29 28.55 10.09 0.00 -
EY 3.59 2.42 3.50 9.91 0.00 -
DY 2.58 1.39 1.31 1.77 0.00 -
P/NAPS 8.20 8.30 10.30 4.09 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 25/11/16 27/11/15 01/12/14 29/11/13 - -
Price 1.31 1.60 1.05 9.40 0.00 -
P/RPS 6.14 10.10 5.68 5.51 0.00 -
P/EPS 23.56 45.87 19.59 20.19 0.00 -
EY 4.25 2.18 5.10 4.95 0.00 -
DY 3.05 1.25 1.90 0.89 0.00 -
P/NAPS 6.93 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