[DSONIC] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 24.29%
YoY- 50.86%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 294,140 107,915 163,305 253,542 223,136 286,576 299,786 -0.31%
PBT 92,669 -7,508 28,069 64,209 43,153 71,390 73,861 3.85%
Tax -25,654 -1,264 -2,896 -4,491 -3,705 -3,735 -10,379 16.27%
NP 67,015 -8,772 25,173 59,718 39,448 67,655 63,482 0.90%
-
NP to SH 67,033 -8,751 25,202 59,676 39,557 67,784 63,645 0.86%
-
Tax Rate 27.68% - 10.32% 6.99% 8.59% 5.23% 14.05% -
Total Cost 227,125 116,687 138,132 193,824 183,688 218,921 236,304 -0.65%
-
Net Worth 304,671 33,679 162,686 284,310 258,390 263,384 249,615 3.37%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 40,926 11,114 16,672 40,500 40,500 60,750 47,250 -2.36%
Div Payout % 61.05% 0.00% 66.16% 67.87% 102.38% 89.62% 74.24% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 304,671 33,679 162,686 284,310 258,390 263,384 249,615 3.37%
NOSH 2,962,000 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 13.98%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 22.78% -8.13% 15.41% 23.55% 17.68% 23.61% 21.18% -
ROE 22.00% -25.98% 15.49% 20.99% 15.31% 25.74% 25.50% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 11.98 3.75 9.29 18.78 16.53 21.23 22.21 -9.77%
EPS 2.73 -0.30 1.43 4.42 2.93 5.02 4.71 -8.68%
DPS 1.67 0.39 0.95 3.00 3.00 4.50 3.50 -11.59%
NAPS 0.1241 0.0117 0.0925 0.2106 0.1914 0.1951 0.1849 -6.42%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.91 3.64 5.50 8.54 7.52 9.66 10.10 -0.31%
EPS 2.26 -0.29 0.85 2.01 1.33 2.28 2.14 0.91%
DPS 1.38 0.37 0.56 1.36 1.36 2.05 1.59 -2.33%
NAPS 0.1027 0.0113 0.0548 0.0958 0.0871 0.0888 0.0841 3.38%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.46 0.41 0.525 1.48 0.405 1.16 1.21 -
P/RPS 3.84 10.94 5.65 7.88 2.45 5.46 5.45 -5.66%
P/EPS 16.85 -134.87 36.64 33.48 13.82 23.10 25.67 -6.77%
EY 5.94 -0.74 2.73 2.99 7.23 4.33 3.90 7.26%
DY 3.62 0.94 1.81 2.03 7.41 3.88 2.89 3.82%
P/NAPS 3.71 35.04 5.68 7.03 2.12 5.95 6.54 -9.01%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 24/02/21 27/02/20 31/05/19 28/02/18 27/02/17 -
Price 0.455 0.455 0.505 1.13 0.455 1.04 1.16 -
P/RPS 3.80 12.14 5.44 6.02 2.75 4.90 5.22 -5.15%
P/EPS 16.66 -149.67 35.24 25.56 15.53 20.71 24.61 -6.29%
EY 6.00 -0.67 2.84 3.91 6.44 4.83 4.06 6.72%
DY 3.66 0.85 1.88 2.65 6.59 4.33 3.02 3.25%
P/NAPS 3.67 38.89 5.46 5.37 2.38 5.33 6.27 -8.53%

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