[DSONIC] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 34.11%
YoY- 459.48%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 253,305 260,742 230,154 213,769 213,545 154,271 112,306 72.07%
PBT 89,083 93,744 69,601 53,765 42,554 24,904 23,842 140.98%
Tax -9,806 -11,845 -6,750 -6,226 -7,107 -4,507 -7,213 22.74%
NP 79,277 81,899 62,851 47,539 35,447 20,397 16,629 183.53%
-
NP to SH 79,277 81,899 62,851 47,539 35,447 20,397 16,629 183.53%
-
Tax Rate 11.01% 12.64% 9.70% 11.58% 16.70% 18.10% 30.25% -
Total Cost 174,028 178,843 167,303 166,230 178,098 133,874 95,677 49.06%
-
Net Worth 175,613 177,937 155,213 142,179 121,516 89,928 89,955 56.26%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 20,249 20,249 11,245 11,245 4,496 4,496 - -
Div Payout % 25.54% 24.73% 17.89% 23.66% 12.68% 22.04% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 175,613 177,937 155,213 142,179 121,516 89,928 89,955 56.26%
NOSH 675,434 675,029 134,968 89,986 90,011 89,928 89,955 283.91%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.30% 31.41% 27.31% 22.24% 16.60% 13.22% 14.81% -
ROE 45.14% 46.03% 40.49% 33.44% 29.17% 22.68% 18.49% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 37.50 38.63 170.52 237.56 237.24 171.55 124.85 -55.18%
EPS 11.74 12.13 46.57 52.83 39.38 22.68 18.49 -26.14%
DPS 3.00 3.00 8.33 12.50 5.00 5.00 0.00 -
NAPS 0.26 0.2636 1.15 1.58 1.35 1.00 1.00 -59.29%
Adjusted Per Share Value based on latest NOSH - 89,986
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.12 9.39 8.29 7.70 7.69 5.55 4.04 72.17%
EPS 2.85 2.95 2.26 1.71 1.28 0.73 0.60 182.84%
DPS 0.73 0.73 0.40 0.40 0.16 0.16 0.00 -
NAPS 0.0632 0.0641 0.0559 0.0512 0.0438 0.0324 0.0324 56.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.47 2.19 4.70 3.31 1.98 2.02 2.01 -
P/RPS 11.92 5.67 2.76 1.39 0.83 1.18 1.61 280.33%
P/EPS 38.08 18.05 10.09 6.27 5.03 8.91 10.87 130.83%
EY 2.63 5.54 9.91 15.96 19.89 11.23 9.20 -56.63%
DY 0.67 1.37 1.77 3.78 2.52 2.48 0.00 -
P/NAPS 17.19 8.31 4.09 2.09 1.47 2.02 2.01 318.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 03/03/14 29/11/13 30/08/13 31/05/13 - - -
Price 3.75 3.56 9.40 3.30 2.20 0.00 0.00 -
P/RPS 10.00 9.22 5.51 1.39 0.93 0.00 0.00 -
P/EPS 31.95 29.34 20.19 6.25 5.59 0.00 0.00 -
EY 3.13 3.41 4.95 16.01 17.90 0.00 0.00 -
DY 0.80 0.84 0.89 3.79 2.27 0.00 0.00 -
P/NAPS 14.42 13.51 8.17 2.09 1.63 0.00 0.00 -

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