[DSONIC] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 5.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 63,544 58,316 56,717 56,755 57,303 48,784 60,294 3.55%
PBT 15,300 14,488 12,790 10,589 9,193 7,902 15,469 -0.72%
Tax -1,382 -486 -1,185 -1,603 -712 -539 -851 38.12%
NP 13,918 14,002 11,605 8,986 8,481 7,363 14,618 -3.21%
-
NP to SH 13,864 14,009 11,627 8,997 8,515 7,394 14,651 -3.61%
-
Tax Rate 9.03% 3.35% 9.27% 15.14% 7.75% 6.82% 5.50% -
Total Cost 49,626 44,314 45,112 47,769 48,822 41,421 45,676 5.67%
-
Net Worth 274,319 270,539 263,249 0 256,095 261,089 263,384 2.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10,125 10,125 6,750 13,500 - 13,500 13,500 -17.43%
Div Payout % 73.03% 72.27% 58.05% 150.05% - 182.58% 92.14% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 274,319 270,539 263,249 0 256,095 261,089 263,384 2.74%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 21.90% 24.01% 20.46% 15.83% 14.80% 15.09% 24.24% -
ROE 5.05% 5.18% 4.42% 0.00% 3.32% 2.83% 5.56% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.71 4.32 4.20 4.20 4.24 3.61 4.47 3.54%
EPS 1.03 1.04 0.86 0.67 0.63 0.55 1.09 -3.70%
DPS 0.75 0.75 0.50 1.00 0.00 1.00 1.00 -17.43%
NAPS 0.2032 0.2004 0.195 0.00 0.1897 0.1934 0.1951 2.74%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.14 1.96 1.91 1.91 1.93 1.64 2.03 3.57%
EPS 0.47 0.47 0.39 0.30 0.29 0.25 0.49 -2.73%
DPS 0.34 0.34 0.23 0.45 0.00 0.45 0.45 -17.03%
NAPS 0.0923 0.0911 0.0886 0.00 0.0862 0.0879 0.0886 2.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 29/12/17 -
Price 0.915 0.565 0.515 0.405 0.72 0.87 1.16 -
P/RPS 19.44 13.08 12.26 9.63 16.96 24.08 25.97 -17.54%
P/EPS 89.10 54.45 59.80 60.77 114.15 158.85 106.89 -11.41%
EY 1.12 1.84 1.67 1.65 0.88 0.63 0.94 12.37%
DY 0.82 1.33 0.97 2.47 0.00 1.15 0.86 -3.12%
P/NAPS 4.50 2.82 2.64 0.00 3.80 4.50 5.95 -16.97%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 03/06/19 - 30/11/18 24/08/18 28/02/18 -
Price 1.02 0.885 0.455 0.00 0.445 0.77 1.04 -
P/RPS 21.67 20.49 10.83 0.00 10.48 21.31 23.29 -4.68%
P/EPS 99.32 85.28 52.83 0.00 70.55 140.59 95.83 2.41%
EY 1.01 1.17 1.89 0.00 1.42 0.71 1.04 -1.93%
DY 0.74 0.85 1.10 0.00 0.00 1.30 0.96 -15.91%
P/NAPS 5.02 4.42 2.33 0.00 2.35 3.98 5.33 -3.91%

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