[DSONIC] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -67.03%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 318,353 225,737 152,525 76,080 241,310 167,261 105,639 108.49%
PBT 71,868 52,982 41,914 23,330 65,100 44,221 26,961 92.13%
Tax -9,368 -8,401 -5,262 -2,580 -2,208 -230 -2,336 152.20%
NP 62,500 44,581 36,652 20,750 62,892 43,991 24,625 85.96%
-
NP to SH 62,656 44,706 36,738 20,785 63,048 44,109 24,712 85.83%
-
Tax Rate 13.04% 15.86% 12.55% 11.06% 3.39% 0.52% 8.66% -
Total Cost 255,853 181,156 115,873 55,330 178,418 123,270 81,014 115.10%
-
Net Worth 260,820 249,615 255,149 252,719 245,429 239,894 234,089 7.46%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 54,000 33,750 27,000 13,500 40,500 27,000 13,500 151.77%
Div Payout % 86.18% 75.49% 73.49% 64.95% 64.24% 61.21% 54.63% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 260,820 249,615 255,149 252,719 245,429 239,894 234,089 7.46%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 19.63% 19.75% 24.03% 27.27% 26.06% 26.30% 23.31% -
ROE 24.02% 17.91% 14.40% 8.22% 25.69% 18.39% 10.56% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 23.58 16.72 11.30 5.64 17.87 12.39 7.83 108.39%
EPS 4.64 3.31 2.72 1.54 4.67 3.27 1.83 85.83%
DPS 4.00 2.50 2.00 1.00 3.00 2.00 1.00 151.77%
NAPS 0.1932 0.1849 0.189 0.1872 0.1818 0.1777 0.1734 7.46%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 10.71 7.60 5.13 2.56 8.12 5.63 3.56 108.25%
EPS 2.11 1.50 1.24 0.70 2.12 1.48 0.83 86.16%
DPS 1.82 1.14 0.91 0.45 1.36 0.91 0.45 153.63%
NAPS 0.0878 0.084 0.0859 0.0851 0.0826 0.0807 0.0788 7.46%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.26 1.21 1.55 1.26 1.30 1.40 1.44 -
P/RPS 5.34 7.24 13.72 22.36 7.27 11.30 18.40 -56.13%
P/EPS 27.15 36.54 56.96 81.84 27.84 42.85 78.67 -50.76%
EY 3.68 2.74 1.76 1.22 3.59 2.33 1.27 103.11%
DY 3.17 2.07 1.29 0.79 2.31 1.43 0.69 176.10%
P/NAPS 6.52 6.54 8.20 6.73 7.15 7.88 8.30 -14.85%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 25/11/16 26/08/16 27/05/16 26/02/16 27/11/15 -
Price 1.30 1.16 1.31 1.43 1.32 1.39 1.60 -
P/RPS 5.51 6.94 11.59 25.37 7.38 11.22 20.45 -58.25%
P/EPS 28.01 35.03 48.14 92.88 28.26 42.54 87.41 -53.14%
EY 3.57 2.85 2.08 1.08 3.54 2.35 1.14 113.89%
DY 3.08 2.16 1.53 0.70 2.27 1.44 0.62 190.85%
P/NAPS 6.73 6.27 6.93 7.64 7.26 7.82 9.23 -18.97%

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