[DSONIC] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -32.84%
YoY- 1007.75%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 87,245 84,821 104,902 82,091 93,630 64,082 54,337 37.07%
PBT 25,450 26,625 30,755 25,032 35,912 16,484 15,241 40.70%
Tax -7,311 -7,590 -8,061 -8,311 -11,011 -4,455 -1,877 147.35%
NP 18,139 19,035 22,694 16,721 24,901 12,029 13,364 22.56%
-
NP to SH 18,148 19,037 22,702 16,727 24,905 12,033 13,368 22.58%
-
Tax Rate 28.73% 28.51% 26.21% 33.20% 30.66% 27.03% 12.32% -
Total Cost 69,106 65,786 82,208 65,370 68,729 52,053 40,973 41.64%
-
Net Worth 352,100 356,795 362,335 304,671 362,886 346,587 342,425 1.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 16,955 16,990 21,380 12,275 14,320 7,160 7,169 77.41%
Div Payout % 93.43% 89.25% 94.18% 73.39% 57.50% 59.51% 53.63% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 352,100 356,795 362,335 304,671 362,886 346,587 342,425 1.87%
NOSH 2,962,019 2,962,008 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 20.79% 22.44% 21.63% 20.37% 26.60% 18.77% 24.59% -
ROE 5.15% 5.34% 6.27% 5.49% 6.86% 3.47% 3.90% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 3.09 3.00 3.68 3.34 3.27 2.24 1.89 38.73%
EPS 0.64 0.67 0.80 0.68 0.87 0.42 0.47 22.83%
DPS 0.60 0.60 0.75 0.50 0.50 0.25 0.25 79.16%
NAPS 0.1246 0.126 0.1271 0.1241 0.1267 0.121 0.1194 2.88%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.94 2.85 3.53 2.76 3.15 2.16 1.83 37.13%
EPS 0.61 0.64 0.76 0.56 0.84 0.40 0.45 22.46%
DPS 0.57 0.57 0.72 0.41 0.48 0.24 0.24 77.91%
NAPS 0.1185 0.1201 0.122 0.1025 0.1221 0.1167 0.1153 1.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.465 0.445 0.42 0.46 0.465 0.465 0.475 -
P/RPS 15.06 14.86 11.41 13.76 14.22 20.78 25.07 -28.78%
P/EPS 72.41 66.19 52.74 67.52 53.48 110.69 101.90 -20.35%
EY 1.38 1.51 1.90 1.48 1.87 0.90 0.98 25.60%
DY 1.29 1.35 1.79 1.09 1.08 0.54 0.53 80.84%
P/NAPS 3.73 3.53 3.30 3.71 3.67 3.84 3.98 -4.22%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 26/05/23 27/02/23 29/11/22 30/08/22 31/05/22 -
Price 0.435 0.485 0.425 0.455 0.515 0.525 0.56 -
P/RPS 14.09 16.19 11.55 13.61 15.75 23.47 29.56 -38.95%
P/EPS 67.73 72.14 53.37 66.78 59.23 124.97 120.14 -31.73%
EY 1.48 1.39 1.87 1.50 1.69 0.80 0.83 46.99%
DY 1.38 1.24 1.76 1.10 0.97 0.48 0.45 110.93%
P/NAPS 3.49 3.85 3.34 3.67 4.06 4.34 4.69 -17.86%

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