[DSONIC] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -21.85%
YoY- -41.64%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 107,915 163,305 253,542 223,136 286,576 299,786 215,170 -10.85%
PBT -7,508 28,069 64,209 43,153 71,390 73,861 51,051 -
Tax -1,264 -2,896 -4,491 -3,705 -3,735 -10,379 -304 26.78%
NP -8,772 25,173 59,718 39,448 67,655 63,482 50,747 -
-
NP to SH -8,751 25,202 59,676 39,557 67,784 63,645 50,904 -
-
Tax Rate - 10.32% 6.99% 8.59% 5.23% 14.05% 0.60% -
Total Cost 116,687 138,132 193,824 183,688 218,921 236,304 164,423 -5.55%
-
Net Worth 33,679 162,686 284,310 258,390 263,384 249,615 239,894 -27.88%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 11,114 16,672 40,500 40,500 60,750 47,250 40,500 -19.37%
Div Payout % 0.00% 66.16% 67.87% 102.38% 89.62% 74.24% 79.56% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 33,679 162,686 284,310 258,390 263,384 249,615 239,894 -27.88%
NOSH 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 13.97%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -8.13% 15.41% 23.55% 17.68% 23.61% 21.18% 23.58% -
ROE -25.98% 15.49% 20.99% 15.31% 25.74% 25.50% 21.22% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.75 9.29 18.78 16.53 21.23 22.21 15.94 -21.41%
EPS -0.30 1.43 4.42 2.93 5.02 4.71 3.77 -
DPS 0.39 0.95 3.00 3.00 4.50 3.50 3.00 -28.80%
NAPS 0.0117 0.0925 0.2106 0.1914 0.1951 0.1849 0.1777 -36.42%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.63 5.50 8.53 7.51 9.65 10.09 7.24 -10.85%
EPS -0.29 0.85 2.01 1.33 2.28 2.14 1.71 -
DPS 0.37 0.56 1.36 1.36 2.04 1.59 1.36 -19.48%
NAPS 0.0113 0.0548 0.0957 0.087 0.0886 0.084 0.0807 -27.91%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.41 0.525 1.48 0.405 1.16 1.21 1.40 -
P/RPS 10.94 5.65 7.88 2.45 5.46 5.45 8.78 3.73%
P/EPS -134.87 36.64 33.48 13.82 23.10 25.67 37.13 -
EY -0.74 2.73 2.99 7.23 4.33 3.90 2.69 -
DY 0.94 1.81 2.03 7.41 3.88 2.89 2.14 -12.80%
P/NAPS 35.04 5.68 7.03 2.12 5.95 6.54 7.88 28.20%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 24/02/21 27/02/20 31/05/19 28/02/18 27/02/17 26/02/16 -
Price 0.455 0.505 1.13 0.455 1.04 1.16 1.39 -
P/RPS 12.14 5.44 6.02 2.75 4.90 5.22 8.72 5.66%
P/EPS -149.67 35.24 25.56 15.53 20.71 24.61 36.86 -
EY -0.67 2.84 3.91 6.44 4.83 4.06 2.71 -
DY 0.85 1.88 2.65 6.59 4.33 3.02 2.16 -14.38%
P/NAPS 38.89 5.46 5.37 2.38 5.33 6.27 7.82 30.61%

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