[DSONIC] YoY TTM Result on 31-Mar-2019 [#4]

Stock

[DSONIC] DATASONIC GROUP BERHAD

Announcement Date

03-Jun-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 6.65%

YoY- -37.26%

Quarter Report

4Q19 Announcement_Final_v2.pdf

Latest QR

Upcoming QR

DSONIC's Result

DSONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	136,428	138,414	247,540	223,098	258,601	318,353	241,310	-9.06%
YoY %	-1.43%	-44.08%	10.96%	-13.73%	-18.77%	31.93%	-	-
Horiz. %	56.54%	57.36%	102.58%	92.45%	107.17%	131.93%	100.00%	-
PBT	12,737	11,089	63,395	45,354	70,341	71,868	65,100	-23.79%
YoY %	14.86%	-82.51%	39.78%	-35.52%	-2.12%	10.40%	-	-
Horiz. %	19.57%	17.03%	97.38%	69.67%	108.05%	110.40%	100.00%	-
Tax	-2,512	-3,805	-3,026	-3,287	-3,220	-9,368	-2,208	2.17%
YoY %	33.98%	-25.74%	7.94%	-2.08%	65.63%	-324.28%	-	-
Horiz. %	113.77%	172.33%	137.05%	148.87%	145.83%	424.28%	100.00%	-
NP	10,225	7,284	60,369	42,067	67,121	62,500	62,892	-26.11%
YoY %	40.38%	-87.93%	43.51%	-37.33%	7.39%	-0.62%	-	-
Horiz. %	16.26%	11.58%	95.99%	66.89%	106.72%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,244	7,302	60,322	42,187	67,244	62,656	63,049	-26.12%
YoY %	40.29%	-87.89%	42.99%	-37.26%	7.32%	-0.62%	-	-
Horiz. %	16.25%	11.58%	95.67%	66.91%	106.65%	99.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.72%	34.31%	4.77%	7.25%	4.58%	13.04%	3.39%	-
YoY %	-42.52%	619.29%	-34.21%	58.30%	-64.88%	284.66%	-	-
Horiz. %	581.71%	1,012.09%	140.71%	213.86%	135.10%	384.66%	100.00%	-
Total Cost	126,203	131,130	187,171	181,031	191,480	255,853	178,418	-5.60%
YoY %	-3.76%	-29.94%	3.39%	-5.46%	-25.16%	43.40%	-	-
Horiz. %	70.73%	73.50%	104.91%	101.46%	107.32%	143.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	342,425	227,054	256,274	263,249	267,164	260,820	245,429	5.70%
YoY %	50.81%	-11.40%	-2.65%	-1.47%	2.43%	6.27%	-	-
Horiz. %	139.52%	92.51%	104.42%	107.26%	108.86%	106.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	16,966	11,249	40,490	33,750	54,000	54,000	40,500	-13.49%
YoY %	50.82%	-72.22%	19.97%	-37.50%	0.00%	33.33%	-	-
Horiz. %	41.89%	27.78%	99.98%	83.33%	133.33%	133.33%	100.00%	-
Div Payout %	165.63%	154.06%	67.12%	80.00%	80.30%	86.18%	64.24%	-
YoY %	7.51%	129.53%	-16.10%	-0.37%	-6.82%	34.15%	-	-
Horiz. %	257.83%	239.82%	104.48%	124.53%	125.00%	134.15%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	342,425	227,054	256,274	263,249	267,164	260,820	245,429	5.70%
YoY %	50.81%	-11.40%	-2.65%	-1.47%	2.43%	6.27%	-	-
Horiz. %	139.52%	92.51%	104.42%	107.26%	108.86%	106.27%	100.00%	-
NOSH	2,962,000	2,700,000	1,350,000	1,350,000	1,350,000	1,350,000	1,350,000	13.98%
YoY %	9.70%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	219.41%	200.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	7.49%	5.26%	24.39%	18.86%	25.96%	19.63%	26.06%	-
YoY %	42.40%	-78.43%	29.32%	-27.35%	32.25%	-24.67%	-	-
Horiz. %	28.74%	20.18%	93.59%	72.37%	99.62%	75.33%	100.00%	-
ROE	2.99%	3.22%	23.54%	16.03%	25.17%	24.02%	25.69%	-
YoY %	-7.14%	-86.32%	46.85%	-36.31%	4.79%	-6.50%	-	-
Horiz. %	11.64%	12.53%	91.63%	62.40%	97.98%	93.50%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	4.76	5.25	18.36	16.53	19.16	23.58	17.87	-19.77%
YoY %	-9.33%	-71.41%	11.07%	-13.73%	-18.74%	31.95%	-	-
Horiz. %	26.64%	29.38%	102.74%	92.50%	107.22%	131.95%	100.00%	-
EPS	0.36	0.28	4.47	3.12	4.98	4.64	4.67	-34.74%
YoY %	28.57%	-93.74%	43.27%	-37.35%	7.33%	-0.64%	-	-
Horiz. %	7.71%	6.00%	95.72%	66.81%	106.64%	99.36%	100.00%	-
DPS	0.59	0.43	3.00	2.50	4.00	4.00	3.00	-23.73%
YoY %	37.21%	-85.67%	20.00%	-37.50%	0.00%	33.33%	-	-
Horiz. %	19.67%	14.33%	100.00%	83.33%	133.33%	133.33%	100.00%	-
NAPS	0.1194	0.0862	0.1901	0.195	0.1979	0.1932	0.1818	-6.76%
YoY %	38.52%	-54.66%	-2.51%	-1.47%	2.43%	6.27%	-	-
Horiz. %	65.68%	47.41%	104.57%	107.26%	108.86%	106.27%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,350,000
RPS	4.91	4.98	8.91	8.03	9.31	11.46	8.69	-9.07%
YoY %	-1.41%	-44.11%	10.96%	-13.75%	-18.76%	31.88%	-	-
Horiz. %	56.50%	57.31%	102.53%	92.41%	107.13%	131.88%	100.00%	-
EPS	0.37	0.26	2.17	1.52	2.42	2.26	2.27	-26.08%
YoY %	42.31%	-88.02%	42.76%	-37.19%	7.08%	-0.44%	-	-
Horiz. %	16.30%	11.45%	95.59%	66.96%	106.61%	99.56%	100.00%	-
DPS	0.61	0.41	1.46	1.22	1.94	1.94	1.46	-13.53%
YoY %	48.78%	-71.92%	19.67%	-37.11%	0.00%	32.88%	-	-
Horiz. %	41.78%	28.08%	100.00%	83.56%	132.88%	132.88%	100.00%	-
NAPS	0.1233	0.0817	0.0923	0.0948	0.0962	0.0939	0.0884	5.69%
YoY %	50.92%	-11.48%	-2.64%	-1.46%	2.45%	6.22%	-	-
Horiz. %	139.48%	92.42%	104.41%	107.24%	108.82%	106.22%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	0.475	0.55	0.78	0.515	0.88	1.26	1.30	-
P/RPS	9.99	10.47	4.25	3.12	4.59	5.34	7.27	5.43%
YoY %	-4.58%	146.35%	36.22%	-32.03%	-14.04%	-26.55%	-	-
Horiz. %	137.41%	144.02%	58.46%	42.92%	63.14%	73.45%	100.00%	-
P/EPS	132.98	198.40	17.43	16.48	17.67	27.15	27.84	29.75%
YoY %	-32.97%	1,038.27%	5.76%	-6.73%	-34.92%	-2.48%	-	-
Horiz. %	477.66%	712.64%	62.61%	59.20%	63.47%	97.52%	100.00%	-
EY	0.75	0.50	5.74	6.07	5.66	3.68	3.59	-22.96%
YoY %	50.00%	-91.29%	-5.44%	7.24%	53.80%	2.51%	-	-
Horiz. %	20.89%	13.93%	159.89%	169.08%	157.66%	102.51%	100.00%	-
DY	1.24	0.78	3.85	4.85	4.55	3.17	2.31	-9.84%
YoY %	58.97%	-79.74%	-20.62%	6.59%	43.53%	37.23%	-	-
Horiz. %	53.68%	33.77%	166.67%	209.96%	196.97%	137.23%	100.00%	-
P/NAPS	3.98	6.38	4.10	2.64	4.45	6.52	7.15	-9.29%
YoY %	-37.62%	55.61%	55.30%	-40.67%	-31.75%	-8.81%	-	-
Horiz. %	55.66%	89.23%	57.34%	36.92%	62.24%	91.19%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	31/05/22	27/05/21	25/06/20	03/06/19	31/05/18	25/05/17	27/05/16	-
Price	0.56	0.51	1.47	0.44	0.895	1.30	1.32	-
P/RPS	11.77	9.71	8.01	2.66	4.67	5.51	7.38	8.08%
YoY %	21.22%	21.22%	201.13%	-43.04%	-15.25%	-25.34%	-	-
Horiz. %	159.49%	131.57%	108.54%	36.04%	63.28%	74.66%	100.00%	-
P/EPS	156.78	183.97	32.85	14.08	17.97	28.01	28.26	33.03%
YoY %	-14.78%	460.03%	133.31%	-21.65%	-35.84%	-0.88%	-	-
Horiz. %	554.78%	650.99%	116.24%	49.82%	63.59%	99.12%	100.00%	-
EY	0.64	0.54	3.04	7.10	5.57	3.57	3.54	-24.79%
YoY %	18.52%	-82.24%	-57.18%	27.47%	56.02%	0.85%	-	-
Horiz. %	18.08%	15.25%	85.88%	200.56%	157.34%	100.85%	100.00%	-
DY	1.05	0.84	2.04	5.68	4.47	3.08	2.27	-12.05%
YoY %	25.00%	-58.82%	-64.08%	27.07%	45.13%	35.68%	-	-
Horiz. %	46.26%	37.00%	89.87%	250.22%	196.92%	135.68%	100.00%	-
P/NAPS	4.69	5.92	7.73	2.26	4.52	6.73	7.26	-7.02%
YoY %	-20.78%	-23.42%	242.04%	-50.00%	-32.84%	-7.30%	-	-
Horiz. %	64.60%	81.54%	106.47%	31.13%	62.26%	92.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos