[DSONIC] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 22.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Revenue 318,353 241,310 233,335 154,271 18.58%
PBT 71,868 65,100 62,548 24,904 28.32%
Tax -9,368 -2,208 -3,154 -4,507 18.78%
NP 62,500 62,892 59,394 20,397 30.15%
-
NP to SH 62,656 63,049 59,482 20,397 30.22%
-
Tax Rate 13.04% 3.39% 5.04% 18.10% -
Total Cost 255,853 178,418 173,941 133,874 16.46%
-
Net Worth 260,820 245,429 222,884 89,928 28.47%
Dividend
31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Div 54,000 40,500 27,000 4,496 79.49%
Div Payout % 86.18% 64.24% 45.39% 22.04% -
Equity
31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Net Worth 260,820 245,429 222,884 89,928 28.47%
NOSH 1,350,000 1,350,000 1,350,000 89,928 89.17%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/12/12 CAGR
NP Margin 19.63% 26.06% 25.45% 13.22% -
ROE 24.02% 25.69% 26.69% 22.68% -
Per Share
31/03/17 31/03/16 31/03/15 31/12/12 CAGR
RPS 23.58 17.87 17.28 171.55 -37.31%
EPS 4.64 4.67 4.41 22.68 -31.16%
DPS 4.00 3.00 2.00 5.00 -5.11%
NAPS 0.1932 0.1818 0.1651 1.00 -32.08%
Adjusted Per Share Value based on latest NOSH - 89,928
31/03/17 31/03/16 31/03/15 31/12/12 CAGR
RPS 11.46 8.69 8.40 5.55 18.60%
EPS 2.26 2.27 2.14 0.73 30.46%
DPS 1.94 1.46 0.97 0.16 79.89%
NAPS 0.0939 0.0884 0.0802 0.0324 28.45%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/12/12 -
Price 1.26 1.30 1.14 2.02 -
P/RPS 5.34 7.27 6.60 1.18 42.65%
P/EPS 27.15 27.84 25.87 8.91 29.97%
EY 3.68 3.59 3.86 11.23 -23.09%
DY 3.17 2.31 1.75 2.48 5.94%
P/NAPS 6.52 7.15 6.90 2.02 31.75%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/12/12 CAGR
Date 25/05/17 27/05/16 29/05/15 - -
Price 1.30 1.32 1.01 0.00 -
P/RPS 5.51 7.38 5.84 0.00 -
P/EPS 28.01 28.26 22.92 0.00 -
EY 3.57 3.54 4.36 0.00 -
DY 3.08 2.27 1.98 0.00 -
P/NAPS 6.73 7.26 6.12 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