[DSONIC] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -43.68%
YoY- -57.77%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 357,467 294,140 107,915 163,305 253,542 223,136 286,576 3.75%
PBT 104,648 92,669 -7,508 28,069 64,209 43,153 71,390 6.57%
Tax -28,316 -25,654 -1,264 -2,896 -4,491 -3,705 -3,735 40.13%
NP 76,332 67,015 -8,772 25,173 59,718 39,448 67,655 2.03%
-
NP to SH 76,360 67,033 -8,751 25,202 59,676 39,557 67,784 2.00%
-
Tax Rate 27.06% 27.68% - 10.32% 6.99% 8.59% 5.23% -
Total Cost 281,135 227,125 116,687 138,132 193,824 183,688 218,921 4.25%
-
Net Worth 349,215 304,671 33,679 162,686 284,310 258,390 263,384 4.81%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 69,430 40,926 11,114 16,672 40,500 40,500 60,750 2.24%
Div Payout % 90.92% 61.05% 0.00% 66.16% 67.87% 102.38% 89.62% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 349,215 304,671 33,679 162,686 284,310 258,390 263,384 4.81%
NOSH 2,962,019 2,962,000 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 13.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 21.35% 22.78% -8.13% 15.41% 23.55% 17.68% 23.61% -
ROE 21.87% 22.00% -25.98% 15.49% 20.99% 15.31% 25.74% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.67 11.98 3.75 9.29 18.78 16.53 21.23 -8.23%
EPS 2.71 2.73 -0.30 1.43 4.42 2.93 5.02 -9.76%
DPS 2.45 1.67 0.39 0.95 3.00 3.00 4.50 -9.63%
NAPS 0.1238 0.1241 0.0117 0.0925 0.2106 0.1914 0.1951 -7.29%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.87 10.59 3.89 5.88 9.13 8.03 10.32 3.74%
EPS 2.75 2.41 -0.32 0.91 2.15 1.42 2.44 2.01%
DPS 2.50 1.47 0.40 0.60 1.46 1.46 2.19 2.22%
NAPS 0.1257 0.1097 0.0121 0.0586 0.1024 0.093 0.0948 4.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.425 0.46 0.41 0.525 1.48 0.405 1.16 -
P/RPS 3.35 3.84 10.94 5.65 7.88 2.45 5.46 -7.81%
P/EPS 15.70 16.85 -134.87 36.64 33.48 13.82 23.10 -6.23%
EY 6.37 5.94 -0.74 2.73 2.99 7.23 4.33 6.64%
DY 5.76 3.62 0.94 1.81 2.03 7.41 3.88 6.80%
P/NAPS 3.43 3.71 35.04 5.68 7.03 2.12 5.95 -8.76%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 28/02/22 24/02/21 27/02/20 31/05/19 28/02/18 -
Price 0.445 0.455 0.455 0.505 1.13 0.455 1.04 -
P/RPS 3.51 3.80 12.14 5.44 6.02 2.75 4.90 -5.40%
P/EPS 16.44 16.66 -149.67 35.24 25.56 15.53 20.71 -3.77%
EY 6.08 6.00 -0.67 2.84 3.91 6.44 4.83 3.90%
DY 5.51 3.66 0.85 1.88 2.65 6.59 4.33 4.09%
P/NAPS 3.59 3.67 38.89 5.46 5.37 2.38 5.33 -6.37%

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