[DSONIC] QoQ 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- 9.75%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 92,616 73,212 76,445 76,080 74,049 61,622 51,279 48.25%
PBT 18,886 11,068 18,584 23,330 20,879 17,260 12,881 29.03%
Tax -967 -3,139 -2,682 -2,580 -1,978 2,106 -575 41.37%
NP 17,919 7,929 15,902 20,750 18,901 19,366 12,306 28.43%
-
NP to SH 17,950 7,968 15,953 20,785 18,939 19,398 12,353 28.26%
-
Tax Rate 5.12% 28.36% 14.43% 11.06% 9.47% -12.20% 4.46% -
Total Cost 74,697 65,283 60,543 55,330 55,148 42,256 38,973 54.23%
-
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 20,250 6,750 13,500 13,500 13,500 13,500 13,500 31.00%
Div Payout % 112.81% 84.71% 84.62% 64.95% 71.28% 69.59% 109.29% -
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 19.35% 10.83% 20.80% 27.27% 25.52% 31.43% 24.00% -
ROE 6.88% 3.19% 6.25% 8.22% 7.72% 8.09% 5.28% -
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 6.86 5.42 5.66 5.64 5.49 4.56 3.80 48.20%
EPS 1.33 0.59 1.18 1.54 1.40 1.44 0.92 27.82%
DPS 1.50 0.50 1.00 1.00 1.00 1.00 1.00 31.00%
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 3.12 2.46 2.57 2.56 2.49 2.07 1.73 48.10%
EPS 0.60 0.27 0.54 0.70 0.64 0.65 0.42 26.81%
DPS 0.68 0.23 0.45 0.45 0.45 0.45 0.45 31.65%
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 18.37 22.31 27.37 22.36 23.70 30.67 37.91 -38.27%
P/EPS 94.76 205.01 131.17 81.84 92.67 97.43 157.37 -28.67%
EY 1.06 0.49 0.76 1.22 1.08 1.03 0.64 39.94%
DY 1.19 0.41 0.65 0.79 0.77 0.71 0.69 43.76%
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 18.95 21.39 23.13 25.37 24.07 30.45 42.12 -41.25%
P/EPS 97.77 196.54 110.86 92.88 94.09 96.74 174.86 -32.10%
EY 1.02 0.51 0.90 1.08 1.06 1.03 0.57 47.34%
DY 1.15 0.43 0.76 0.70 0.76 0.72 0.62 50.90%
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