[DSONIC] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 16.32%
YoY- -4.23%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 212,174 195,136 258,613 267,332 240,412 318,353 300,982 -18.12%
PBT 34,190 31,608 70,005 74,070 61,512 71,868 70,642 -33.97%
Tax -2,502 -2,156 -3,690 -3,834 -1,140 -9,368 -11,201 -57.57%
NP 31,688 29,452 66,314 70,236 60,372 62,500 59,441 -30.22%
-
NP to SH 31,818 29,576 66,445 70,366 60,496 62,656 59,608 -30.17%
-
Tax Rate 7.32% 6.82% 5.27% 5.18% 1.85% 13.04% 15.86% -
Total Cost 180,486 165,684 192,298 197,096 180,040 255,853 241,541 -15.35%
-
Net Worth 256,095 261,089 263,384 262,169 255,690 260,820 249,615 1.47%
Dividend
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 27,000 54,000 62,999 54,000 54,000 54,000 44,999 -25.34%
Div Payout % 84.86% 182.58% 94.81% 76.74% 89.26% 86.18% 75.49% -
Equity
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 256,095 261,089 263,384 262,169 255,690 260,820 249,615 1.47%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.93% 15.09% 25.64% 26.27% 25.11% 19.63% 19.75% -
ROE 12.42% 11.33% 25.23% 26.84% 23.66% 24.02% 23.88% -
Per Share
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 15.72 14.45 19.16 19.80 17.81 23.58 22.30 -18.12%
EPS 2.36 2.20 4.92 5.22 4.48 4.64 4.41 -30.07%
DPS 2.00 4.00 4.67 4.00 4.00 4.00 3.33 -25.29%
NAPS 0.1897 0.1934 0.1951 0.1942 0.1894 0.1932 0.1849 1.47%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.14 6.57 8.70 9.00 8.09 10.71 10.13 -18.13%
EPS 1.07 1.00 2.24 2.37 2.04 2.11 2.01 -30.28%
DPS 0.91 1.82 2.12 1.82 1.82 1.82 1.51 -25.15%
NAPS 0.0862 0.0879 0.0886 0.0882 0.0861 0.0878 0.084 1.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/09/18 29/06/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.72 0.87 1.16 1.25 1.24 1.26 1.21 -
P/RPS 4.58 6.02 6.06 6.31 6.96 5.34 5.43 -9.28%
P/EPS 30.55 39.71 23.57 23.98 27.67 27.15 27.40 6.42%
EY 3.27 2.52 4.24 4.17 3.61 3.68 3.65 -6.09%
DY 2.78 4.60 4.02 3.20 3.23 3.17 2.75 0.62%
P/NAPS 3.80 4.50 5.95 6.44 6.55 6.52 6.54 -26.70%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/11/18 24/08/18 28/02/18 24/11/17 25/08/17 25/05/17 27/02/17 -
Price 0.445 0.77 1.04 1.18 1.09 1.30 1.16 -
P/RPS 2.83 5.33 5.43 5.96 6.12 5.51 5.20 -29.39%
P/EPS 18.88 35.15 21.13 22.64 24.32 28.01 26.27 -17.21%
EY 5.30 2.85 4.73 4.42 4.11 3.57 3.81 20.78%
DY 4.49 5.19 4.49 3.39 3.67 3.08 2.87 29.18%
P/NAPS 2.35 3.98 5.33 6.08 5.76 6.73 6.27 -42.96%

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