[DSONIC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 42.94%
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 225,737 152,525 76,080 241,310 167,261 105,639 54,360 157.24%
PBT 52,982 41,914 23,330 65,100 44,221 26,961 14,080 140.95%
Tax -8,401 -5,262 -2,580 -2,208 -230 -2,336 -1,761 182.04%
NP 44,581 36,652 20,750 62,892 43,991 24,625 12,319 134.79%
-
NP to SH 44,706 36,738 20,785 63,048 44,109 24,712 12,359 134.72%
-
Tax Rate 15.86% 12.55% 11.06% 3.39% 0.52% 8.66% 12.51% -
Total Cost 181,156 115,873 55,330 178,418 123,270 81,014 42,041 163.63%
-
Net Worth 249,615 255,149 252,719 245,429 239,894 234,089 221,669 8.19%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 33,750 27,000 13,500 40,500 27,000 13,500 - -
Div Payout % 75.49% 73.49% 64.95% 64.24% 61.21% 54.63% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 249,615 255,149 252,719 245,429 239,894 234,089 221,669 8.19%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 19.75% 24.03% 27.27% 26.06% 26.30% 23.31% 22.66% -
ROE 17.91% 14.40% 8.22% 25.69% 18.39% 10.56% 5.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.72 11.30 5.64 17.87 12.39 7.83 4.03 157.08%
EPS 3.31 2.72 1.54 4.67 3.27 1.83 0.92 133.88%
DPS 2.50 2.00 1.00 3.00 2.00 1.00 0.00 -
NAPS 0.1849 0.189 0.1872 0.1818 0.1777 0.1734 0.1642 8.19%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.60 5.13 2.56 8.12 5.63 3.56 1.83 157.25%
EPS 1.50 1.24 0.70 2.12 1.48 0.83 0.42 132.74%
DPS 1.14 0.91 0.45 1.36 0.91 0.45 0.00 -
NAPS 0.084 0.0859 0.0851 0.0826 0.0807 0.0788 0.0746 8.19%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.21 1.55 1.26 1.30 1.40 1.44 1.07 -
P/RPS 7.24 13.72 22.36 7.27 11.30 18.40 26.57 -57.80%
P/EPS 36.54 56.96 81.84 27.84 42.85 78.67 116.88 -53.77%
EY 2.74 1.76 1.22 3.59 2.33 1.27 0.86 115.76%
DY 2.07 1.29 0.79 2.31 1.43 0.69 0.00 -
P/NAPS 6.54 8.20 6.73 7.15 7.88 8.30 6.52 0.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 27/05/16 26/02/16 27/11/15 28/08/15 -
Price 1.16 1.31 1.43 1.32 1.39 1.60 1.06 -
P/RPS 6.94 11.59 25.37 7.38 11.22 20.45 26.32 -58.71%
P/EPS 35.03 48.14 92.88 28.26 42.54 87.41 115.79 -54.77%
EY 2.85 2.08 1.08 3.54 2.35 1.14 0.86 121.47%
DY 2.16 1.53 0.70 2.27 1.44 0.62 0.00 -
P/NAPS 6.27 6.93 7.64 7.26 7.82 9.23 6.46 -1.96%

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