[DSONIC] YoY TTM Result on 30-Sep-2016 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 5.04%
YoY- 59.44%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 235,880 239,944 299,494 288,196 213,932 249,432 230,154 0.41%
PBT 51,771 54,221 66,989 80,053 49,648 78,055 69,601 -4.81%
Tax -3,765 -3,734 -6,023 -5,134 -2,722 -5,718 -6,750 -9.26%
NP 48,006 50,487 60,966 74,919 46,926 72,337 62,851 -4.38%
-
NP to SH 48,015 50,619 61,101 75,075 47,086 72,352 62,851 -4.38%
-
Tax Rate 7.27% 6.89% 8.99% 6.41% 5.48% 7.33% 9.70% -
Total Cost 187,874 189,457 238,528 213,277 167,006 177,095 167,303 1.95%
-
Net Worth 274,319 256,095 262,169 255,149 234,089 200,474 155,213 9.95%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 27,000 40,500 54,000 54,000 27,000 27,000 11,245 15.71%
Div Payout % 56.23% 80.01% 88.38% 71.93% 57.34% 37.32% 17.89% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 274,319 256,095 262,169 255,149 234,089 200,474 155,213 9.95%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 134,968 46.76%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 20.35% 21.04% 20.36% 26.00% 21.94% 29.00% 27.31% -
ROE 17.50% 19.77% 23.31% 29.42% 20.11% 36.09% 40.49% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 17.47 17.77 22.18 21.35 15.85 18.48 170.52 -31.58%
EPS 3.56 3.75 4.53 5.56 3.49 5.36 46.57 -34.84%
DPS 2.00 3.00 4.00 4.00 2.00 2.00 8.33 -21.15%
NAPS 0.2032 0.1897 0.1942 0.189 0.1734 0.1485 1.15 -25.08%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.94 8.08 10.08 9.70 7.20 8.40 7.75 0.40%
EPS 1.62 1.70 2.06 2.53 1.58 2.44 2.12 -4.38%
DPS 0.91 1.36 1.82 1.82 0.91 0.91 0.38 15.65%
NAPS 0.0923 0.0862 0.0882 0.0859 0.0788 0.0675 0.0522 9.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.915 0.72 1.25 1.55 1.44 1.53 4.70 -
P/RPS 5.24 4.05 5.63 7.26 9.09 8.28 2.76 11.27%
P/EPS 25.73 19.20 27.62 27.87 41.29 28.55 10.09 16.87%
EY 3.89 5.21 3.62 3.59 2.42 3.50 9.91 -14.42%
DY 2.19 4.17 3.20 2.58 1.39 1.31 1.77 3.61%
P/NAPS 4.50 3.80 6.44 8.20 8.30 10.30 4.09 1.60%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 24/11/17 25/11/16 27/11/15 01/12/14 29/11/13 -
Price 1.02 0.445 1.18 1.31 1.60 1.05 9.40 -
P/RPS 5.84 2.50 5.32 6.14 10.10 5.68 5.51 0.97%
P/EPS 28.68 11.87 26.07 23.56 45.87 19.59 20.19 6.02%
EY 3.49 8.43 3.84 4.25 2.18 5.10 4.95 -5.65%
DY 1.96 6.74 3.39 3.05 1.25 1.90 0.89 14.05%
P/NAPS 5.02 2.35 6.08 6.93 9.23 7.07 8.17 -7.79%

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