[DSONIC] YoY TTM Result on 30-Sep-2020 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -12.4%
YoY- -6.8%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 359,059 247,998 101,411 208,825 235,880 239,944 299,494 3.06%
PBT 107,862 69,650 -8,894 49,073 51,771 54,221 66,989 8.25%
Tax -31,273 -17,853 -760 -4,328 -3,765 -3,734 -6,023 31.57%
NP 76,589 51,797 -9,654 44,745 48,006 50,487 60,966 3.87%
-
NP to SH 76,614 51,816 -9,634 44,751 48,015 50,619 61,101 3.84%
-
Tax Rate 28.99% 25.63% - 8.82% 7.27% 6.89% 8.99% -
Total Cost 282,470 196,201 111,065 164,080 187,874 189,457 238,528 2.85%
-
Net Worth 352,100 362,886 34,003 126,793 274,319 256,095 262,169 5.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 67,601 32,105 7,659 30,172 27,000 40,500 54,000 3.81%
Div Payout % 88.24% 61.96% 0.00% 67.42% 56.23% 80.01% 88.38% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 352,100 362,886 34,003 126,793 274,319 256,095 262,169 5.03%
NOSH 2,962,019 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 1,350,000 13.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 21.33% 20.89% -9.52% 21.43% 20.35% 21.04% 20.36% -
ROE 21.76% 14.28% -28.33% 35.29% 17.50% 19.77% 23.31% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.71 8.66 3.52 15.66 17.47 17.77 22.18 -8.85%
EPS 2.71 1.81 -0.33 3.36 3.56 3.75 4.53 -8.20%
DPS 2.39 1.12 0.27 2.25 2.00 3.00 4.00 -8.22%
NAPS 0.1246 0.1267 0.0118 0.0951 0.2032 0.1897 0.1942 -7.12%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.93 8.93 3.65 7.52 8.49 8.64 10.78 3.07%
EPS 2.76 1.87 -0.35 1.61 1.73 1.82 2.20 3.85%
DPS 2.43 1.16 0.28 1.09 0.97 1.46 1.94 3.82%
NAPS 0.1268 0.1307 0.0122 0.0457 0.0988 0.0922 0.0944 5.03%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.465 0.465 0.495 0.53 0.915 0.72 1.25 -
P/RPS 3.66 5.37 14.07 3.38 5.24 4.05 5.63 -6.92%
P/EPS 17.15 25.70 -148.06 15.79 25.73 19.20 27.62 -7.63%
EY 5.83 3.89 -0.68 6.33 3.89 5.21 3.62 8.26%
DY 5.14 2.41 0.54 4.25 2.19 4.17 3.20 8.21%
P/NAPS 3.73 3.67 41.95 5.57 4.50 3.80 6.44 -8.69%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 30/11/21 27/11/20 29/11/19 30/11/18 24/11/17 -
Price 0.435 0.515 0.435 0.525 1.02 0.445 1.18 -
P/RPS 3.42 5.95 12.36 3.35 5.84 2.50 5.32 -7.09%
P/EPS 16.04 28.47 -130.11 15.64 28.68 11.87 26.07 -7.77%
EY 6.23 3.51 -0.77 6.39 3.49 8.43 3.84 8.39%
DY 5.50 2.17 0.61 4.29 1.96 6.74 3.39 8.39%
P/NAPS 3.49 4.06 36.86 5.52 5.02 2.35 6.08 -8.83%

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