[DSONIC] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 6.68%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Revenue 239,944 299,494 288,196 213,932 249,432 230,154 58,790 25.21%
PBT 54,221 66,989 80,053 49,648 78,055 69,601 11,584 27.98%
Tax -3,734 -6,023 -5,134 -2,722 -5,718 -6,750 -3,087 3.08%
NP 50,487 60,966 74,919 46,926 72,337 62,851 8,497 32.96%
-
NP to SH 50,619 61,101 75,075 47,086 72,352 62,851 8,497 33.01%
-
Tax Rate 6.89% 8.99% 6.41% 5.48% 7.33% 9.70% 26.65% -
Total Cost 189,457 238,528 213,277 167,006 177,095 167,303 50,293 23.62%
-
Net Worth 256,095 262,169 255,149 234,089 200,474 155,213 59,200 26.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Div 40,500 54,000 54,000 27,000 27,000 11,245 - -
Div Payout % 80.01% 88.38% 71.93% 57.34% 37.32% 17.89% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Net Worth 256,095 262,169 255,149 234,089 200,474 155,213 59,200 26.38%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 134,968 69,647 60.63%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
NP Margin 21.04% 20.36% 26.00% 21.94% 29.00% 27.31% 14.45% -
ROE 19.77% 23.31% 29.42% 20.11% 36.09% 40.49% 14.35% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 17.77 22.18 21.35 15.85 18.48 170.52 84.41 -22.05%
EPS 3.75 4.53 5.56 3.49 5.36 46.57 12.20 -17.18%
DPS 3.00 4.00 4.00 2.00 2.00 8.33 0.00 -
NAPS 0.1897 0.1942 0.189 0.1734 0.1485 1.15 0.85 -21.32%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
RPS 8.64 10.78 10.38 7.70 8.98 8.29 2.12 25.18%
EPS 1.82 2.20 2.70 1.70 2.60 2.26 0.31 32.70%
DPS 1.46 1.94 1.94 0.97 0.97 0.40 0.00 -
NAPS 0.0922 0.0944 0.0919 0.0843 0.0722 0.0559 0.0213 26.39%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 - -
Price 0.72 1.25 1.55 1.44 1.53 4.70 0.00 -
P/RPS 4.05 5.63 7.26 9.09 8.28 2.76 0.00 -
P/EPS 19.20 27.62 27.87 41.29 28.55 10.09 0.00 -
EY 5.21 3.62 3.59 2.42 3.50 9.91 0.00 -
DY 4.17 3.20 2.58 1.39 1.31 1.77 0.00 -
P/NAPS 3.80 6.44 8.20 8.30 10.30 4.09 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 CAGR
Date 30/11/18 24/11/17 25/11/16 27/11/15 01/12/14 29/11/13 - -
Price 0.445 1.18 1.31 1.60 1.05 9.40 0.00 -
P/RPS 2.50 5.32 6.14 10.10 5.68 5.51 0.00 -
P/EPS 11.87 26.07 23.56 45.87 19.59 20.19 0.00 -
EY 8.43 3.84 4.25 2.18 5.10 4.95 0.00 -
DY 6.74 3.39 3.05 1.25 1.90 0.89 0.00 -
P/NAPS 2.35 6.08 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