[DSONIC] YoY TTM Result on 31-Mar-2020 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 1.08%
YoY- 42.99%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 344,705 136,428 138,414 247,540 223,098 258,601 318,353 1.33%
PBT 108,183 12,737 11,089 63,395 45,354 70,341 71,868 7.05%
Tax -31,838 -2,512 -3,805 -3,026 -3,287 -3,220 -9,368 22.60%
NP 76,345 10,225 7,284 60,369 42,067 67,121 62,500 3.38%
-
NP to SH 76,367 10,244 7,302 60,322 42,187 67,244 62,656 3.35%
-
Tax Rate 29.43% 19.72% 34.31% 4.77% 7.25% 4.58% 13.04% -
Total Cost 268,360 126,203 131,130 187,171 181,031 191,480 255,853 0.79%
-
Net Worth 362,335 342,425 227,054 256,274 263,249 267,164 260,820 5.62%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 55,137 16,966 11,249 40,490 33,750 54,000 54,000 0.34%
Div Payout % 72.20% 165.63% 154.06% 67.12% 80.00% 80.30% 86.18% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 362,335 342,425 227,054 256,274 263,249 267,164 260,820 5.62%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 22.15% 7.49% 5.26% 24.39% 18.86% 25.96% 19.63% -
ROE 21.08% 2.99% 3.22% 23.54% 16.03% 25.17% 24.02% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.09 4.76 5.25 18.36 16.53 19.16 23.58 -10.53%
EPS 2.68 0.36 0.28 4.47 3.12 4.98 4.64 -8.73%
DPS 1.93 0.59 0.43 3.00 2.50 4.00 4.00 -11.43%
NAPS 0.1271 0.1194 0.0862 0.1901 0.195 0.1979 0.1932 -6.73%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.60 4.59 4.66 8.33 7.51 8.70 10.71 1.33%
EPS 2.57 0.34 0.25 2.03 1.42 2.26 2.11 3.34%
DPS 1.86 0.57 0.38 1.36 1.14 1.82 1.82 0.36%
NAPS 0.122 0.1153 0.0764 0.0863 0.0886 0.0899 0.0878 5.63%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.42 0.475 0.55 0.78 0.515 0.88 1.26 -
P/RPS 3.47 9.99 10.47 4.25 3.12 4.59 5.34 -6.92%
P/EPS 15.68 132.98 198.40 17.43 16.48 17.67 27.15 -8.73%
EY 6.38 0.75 0.50 5.74 6.07 5.66 3.68 9.60%
DY 4.61 1.24 0.78 3.85 4.85 4.55 3.17 6.43%
P/NAPS 3.30 3.98 6.38 4.10 2.64 4.45 6.52 -10.72%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 31/05/22 27/05/21 25/06/20 03/06/19 31/05/18 25/05/17 -
Price 0.425 0.56 0.51 1.47 0.44 0.895 1.30 -
P/RPS 3.51 11.77 9.71 8.01 2.66 4.67 5.51 -7.23%
P/EPS 15.87 156.78 183.97 32.85 14.08 17.97 28.01 -9.03%
EY 6.30 0.64 0.54 3.04 7.10 5.57 3.57 9.92%
DY 4.55 1.05 0.84 2.04 5.68 4.47 3.08 6.71%
P/NAPS 3.34 4.69 5.92 7.73 2.26 4.52 6.73 -11.01%

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