[DSONIC] QoQ Cumulative Quarter 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- 46.68%
YoY- -26.69%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 196,285 121,860 58,316 219,559 162,842 106,087 48,784 152.33%
PBT 51,419 29,788 14,488 40,474 27,684 17,095 7,902 247.35%
Tax -3,306 -1,868 -486 -4,039 -2,854 -1,251 -539 233.97%
NP 48,113 27,920 14,002 36,435 24,830 15,844 7,363 248.32%
-
NP to SH 48,049 27,873 14,009 36,533 24,906 15,909 7,394 247.04%
-
Tax Rate 6.43% 6.27% 3.35% 9.98% 10.31% 7.32% 6.82% -
Total Cost 148,172 93,940 44,314 183,124 138,012 90,243 41,421 133.35%
-
Net Worth 284,310 274,319 270,539 263,249 0 256,095 261,089 5.82%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 33,750 20,250 10,125 33,750 27,000 13,500 13,500 83.89%
Div Payout % 70.24% 72.65% 72.27% 92.38% 108.41% 84.86% 182.58% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 284,310 274,319 270,539 263,249 0 256,095 261,089 5.82%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 24.51% 22.91% 24.01% 16.59% 15.25% 14.93% 15.09% -
ROE 16.90% 10.16% 5.18% 13.88% 0.00% 6.21% 2.83% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 14.54 9.03 4.32 16.26 12.06 7.86 3.61 152.50%
EPS 3.56 2.06 1.04 2.71 1.84 1.18 0.55 246.13%
DPS 2.50 1.50 0.75 2.50 2.00 1.00 1.00 83.89%
NAPS 0.2106 0.2032 0.2004 0.195 0.00 0.1897 0.1934 5.82%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.61 4.10 1.96 7.39 5.48 3.57 1.64 152.62%
EPS 1.62 0.94 0.47 1.23 0.84 0.54 0.25 246.39%
DPS 1.14 0.68 0.34 1.14 0.91 0.45 0.45 85.52%
NAPS 0.0957 0.0923 0.0911 0.0886 0.00 0.0862 0.0879 5.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.48 0.915 0.565 0.515 0.405 0.72 0.87 -
P/RPS 10.18 10.14 13.08 3.17 3.36 9.16 24.08 -43.58%
P/EPS 41.58 44.32 54.45 19.03 21.95 61.10 158.85 -58.98%
EY 2.40 2.26 1.84 5.25 4.56 1.64 0.63 143.32%
DY 1.69 1.64 1.33 4.85 4.94 1.39 1.15 29.16%
P/NAPS 7.03 4.50 2.82 2.64 0.00 3.80 4.50 34.52%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 30/08/19 03/06/19 - 30/11/18 24/08/18 -
Price 1.15 1.02 0.885 0.455 0.00 0.445 0.77 -
P/RPS 7.91 11.30 20.49 2.80 0.00 5.66 21.31 -48.25%
P/EPS 32.31 49.40 85.28 16.81 0.00 37.76 140.59 -62.38%
EY 3.09 2.02 1.17 5.95 0.00 2.65 0.71 165.85%
DY 2.17 1.47 0.85 5.49 0.00 2.25 1.30 40.58%
P/NAPS 5.46 5.02 4.42 2.33 0.00 2.35 3.98 23.39%

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