[DSONIC] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 172.58%
YoY- 995.25%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 344,705 294,140 247,998 183,116 136,428 107,915 101,411 126.23%
PBT 108,183 92,669 69,650 34,616 12,737 -7,508 -8,894 -
Tax -31,838 -25,654 -17,853 -6,712 -2,512 -1,264 -760 1108.95%
NP 76,345 67,015 51,797 27,904 10,225 -8,772 -9,654 -
-
NP to SH 76,367 67,033 51,816 27,923 10,244 -8,751 -9,634 -
-
Tax Rate 29.43% 27.68% 25.63% 19.39% 19.72% - - -
Total Cost 268,360 227,125 196,201 155,212 126,203 116,687 111,065 80.16%
-
Net Worth 362,335 304,671 362,886 346,587 342,425 33,679 34,003 384.94%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 55,137 40,926 32,105 21,242 16,966 11,114 7,659 273.28%
Div Payout % 72.20% 61.05% 61.96% 76.08% 165.63% 0.00% 0.00% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 362,335 304,671 362,886 346,587 342,425 33,679 34,003 384.94%
NOSH 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 22.15% 22.78% 20.89% 15.24% 7.49% -8.13% -9.52% -
ROE 21.08% 22.00% 14.28% 8.06% 2.99% -25.98% -28.33% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 12.09 11.98 8.66 6.39 4.76 3.75 3.52 127.81%
EPS 2.68 2.73 1.81 0.97 0.36 -0.30 -0.33 -
DPS 1.93 1.67 1.12 0.74 0.59 0.39 0.27 271.52%
NAPS 0.1271 0.1241 0.1267 0.121 0.1194 0.0117 0.0118 388.43%
Adjusted Per Share Value based on latest NOSH - 2,962,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.60 9.90 8.35 6.16 4.59 3.63 3.41 126.35%
EPS 2.57 2.26 1.74 0.94 0.34 -0.29 -0.32 -
DPS 1.86 1.38 1.08 0.71 0.57 0.37 0.26 271.71%
NAPS 0.122 0.1025 0.1221 0.1167 0.1153 0.0113 0.0114 386.32%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.42 0.46 0.465 0.465 0.475 0.41 0.495 -
P/RPS 3.47 3.84 5.37 7.27 9.99 10.94 14.07 -60.70%
P/EPS 15.68 16.85 25.70 47.70 132.98 -134.87 -148.06 -
EY 6.38 5.94 3.89 2.10 0.75 -0.74 -0.68 -
DY 4.61 3.62 2.41 1.59 1.24 0.94 0.54 318.25%
P/NAPS 3.30 3.71 3.67 3.84 3.98 35.04 41.95 -81.66%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 27/02/23 29/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.425 0.455 0.515 0.525 0.56 0.455 0.435 -
P/RPS 3.51 3.80 5.95 8.21 11.77 12.14 12.36 -56.82%
P/EPS 15.87 16.66 28.47 53.85 156.78 -149.67 -130.11 -
EY 6.30 6.00 3.51 1.86 0.64 -0.67 -0.77 -
DY 4.55 3.66 2.17 1.41 1.05 0.85 0.61 282.22%
P/NAPS 3.34 3.67 4.06 4.34 4.69 38.89 36.86 -79.85%

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