[DSONIC] QoQ TTM Result on 30-Jun-2023 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 9.17%
YoY- 198.57%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 368,309 357,467 359,059 365,444 344,705 294,140 247,998 30.13%
PBT 122,476 104,648 107,862 118,324 108,183 92,669 69,650 45.63%
Tax -30,244 -28,316 -31,273 -34,973 -31,838 -25,654 -17,853 42.06%
NP 92,232 76,332 76,589 83,351 76,345 67,015 51,797 46.85%
-
NP to SH 92,256 76,360 76,614 83,371 76,367 67,033 51,816 46.84%
-
Tax Rate 24.69% 27.06% 28.99% 29.56% 29.43% 27.68% 25.63% -
Total Cost 276,077 281,135 282,470 282,093 268,360 227,125 196,201 25.54%
-
Net Worth 369,778 349,215 352,100 356,795 362,335 304,671 362,886 1.26%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 84,661 69,430 67,601 64,967 55,137 40,926 32,105 90.75%
Div Payout % 91.77% 90.92% 88.24% 77.93% 72.20% 61.05% 61.96% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 369,778 349,215 352,100 356,795 362,335 304,671 362,886 1.26%
NOSH 2,962,019 2,962,019 2,962,019 2,962,008 2,962,000 2,962,000 2,962,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 25.04% 21.35% 21.33% 22.81% 22.15% 22.78% 20.89% -
ROE 24.95% 21.87% 21.76% 23.37% 21.08% 22.00% 14.28% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 13.08 12.67 12.71 12.91 12.09 11.98 8.66 31.60%
EPS 3.28 2.71 2.71 2.94 2.68 2.73 1.81 48.58%
DPS 3.00 2.45 2.39 2.29 1.93 1.67 1.12 92.75%
NAPS 0.1313 0.1238 0.1246 0.126 0.1271 0.1241 0.1267 2.40%
Adjusted Per Share Value based on latest NOSH - 2,962,008
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 12.40 12.03 12.08 12.30 11.60 9.90 8.35 30.13%
EPS 3.11 2.57 2.58 2.81 2.57 2.26 1.74 47.22%
DPS 2.85 2.34 2.28 2.19 1.86 1.38 1.08 90.84%
NAPS 0.1245 0.1175 0.1185 0.1201 0.122 0.1025 0.1221 1.30%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.44 0.425 0.465 0.445 0.42 0.46 0.465 -
P/RPS 3.36 3.35 3.66 3.45 3.47 3.84 5.37 -26.82%
P/EPS 13.43 15.70 17.15 15.11 15.68 16.85 25.70 -35.09%
EY 7.45 6.37 5.83 6.62 6.38 5.94 3.89 54.15%
DY 6.82 5.76 5.14 5.16 4.61 3.62 2.41 99.94%
P/NAPS 3.35 3.43 3.73 3.53 3.30 3.71 3.67 -5.89%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 13/06/24 29/02/24 30/11/23 30/08/23 26/05/23 27/02/23 29/11/22 -
Price 0.56 0.445 0.435 0.485 0.425 0.455 0.515 -
P/RPS 4.28 3.51 3.42 3.76 3.51 3.80 5.95 -19.70%
P/EPS 17.10 16.44 16.04 16.47 15.87 16.66 28.47 -28.79%
EY 5.85 6.08 6.23 6.07 6.30 6.00 3.51 40.52%
DY 5.36 5.51 5.50 4.73 4.55 3.66 2.17 82.62%
P/NAPS 4.27 3.59 3.49 3.85 3.34 3.67 4.06 3.41%

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