[DSONIC] YoY TTM Result on 31-Mar-2018 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -0.8%
YoY- 7.32%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 138,414 247,540 223,098 258,601 318,353 241,310 233,335 -8.32%
PBT 11,089 63,395 45,354 70,341 71,868 65,100 62,548 -25.02%
Tax -3,805 -3,026 -3,287 -3,220 -9,368 -2,208 -3,154 3.17%
NP 7,284 60,369 42,067 67,121 62,500 62,892 59,394 -29.49%
-
NP to SH 7,302 60,322 42,187 67,244 62,656 63,049 59,482 -29.47%
-
Tax Rate 34.31% 4.77% 7.25% 4.58% 13.04% 3.39% 5.04% -
Total Cost 131,130 187,171 181,031 191,480 255,853 178,418 173,941 -4.59%
-
Net Worth 227,054 256,274 263,249 267,164 260,820 245,429 222,884 0.30%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 11,249 40,490 33,750 54,000 54,000 40,500 27,000 -13.56%
Div Payout % 154.06% 67.12% 80.00% 80.30% 86.18% 64.24% 45.39% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 227,054 256,274 263,249 267,164 260,820 245,429 222,884 0.30%
NOSH 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 12.23%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.26% 24.39% 18.86% 25.96% 19.63% 26.06% 25.45% -
ROE 3.22% 23.54% 16.03% 25.17% 24.02% 25.69% 26.69% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.25 18.36 16.53 19.16 23.58 17.87 17.28 -17.99%
EPS 0.28 4.47 3.12 4.98 4.64 4.67 4.41 -36.81%
DPS 0.43 3.00 2.50 4.00 4.00 3.00 2.00 -22.58%
NAPS 0.0862 0.1901 0.195 0.1979 0.1932 0.1818 0.1651 -10.25%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 4.98 8.91 8.03 9.31 11.46 8.69 8.40 -8.33%
EPS 0.26 2.17 1.52 2.42 2.26 2.27 2.14 -29.60%
DPS 0.41 1.46 1.22 1.94 1.94 1.46 0.97 -13.35%
NAPS 0.0817 0.0923 0.0948 0.0962 0.0939 0.0884 0.0802 0.30%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.55 0.78 0.515 0.88 1.26 1.30 1.14 -
P/RPS 10.47 4.25 3.12 4.59 5.34 7.27 6.60 7.98%
P/EPS 198.40 17.43 16.48 17.67 27.15 27.84 25.87 40.38%
EY 0.50 5.74 6.07 5.66 3.68 3.59 3.86 -28.84%
DY 0.78 3.85 4.85 4.55 3.17 2.31 1.75 -12.58%
P/NAPS 6.38 4.10 2.64 4.45 6.52 7.15 6.90 -1.29%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 25/06/20 03/06/19 31/05/18 25/05/17 27/05/16 29/05/15 -
Price 0.51 1.47 0.44 0.895 1.30 1.32 1.01 -
P/RPS 9.71 8.01 2.66 4.67 5.51 7.38 5.84 8.83%
P/EPS 183.97 32.85 14.08 17.97 28.01 28.26 22.92 41.45%
EY 0.54 3.04 7.10 5.57 3.57 3.54 4.36 -29.37%
DY 0.84 2.04 5.68 4.47 3.08 2.27 1.98 -13.30%
P/NAPS 5.92 7.73 2.26 4.52 6.73 7.26 6.12 -0.55%

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