[DSONIC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 22.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 230,154 213,769 213,545 154,271 112,306 58,790 0 -
PBT 69,601 53,765 42,554 24,904 23,842 11,584 0 -
Tax -6,750 -6,226 -7,107 -4,507 -7,213 -3,087 0 -
NP 62,851 47,539 35,447 20,397 16,629 8,497 0 -
-
NP to SH 62,851 47,539 35,447 20,397 16,629 8,497 0 -
-
Tax Rate 9.70% 11.58% 16.70% 18.10% 30.25% 26.65% - -
Total Cost 167,303 166,230 178,098 133,874 95,677 50,293 0 -
-
Net Worth 155,213 142,179 121,516 89,928 89,955 59,200 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,245 11,245 4,496 4,496 - - - -
Div Payout % 17.89% 23.66% 12.68% 22.04% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 155,213 142,179 121,516 89,928 89,955 59,200 0 -
NOSH 134,968 89,986 90,011 89,928 89,955 69,647 0 -
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.31% 22.24% 16.60% 13.22% 14.81% 14.45% 0.00% -
ROE 40.49% 33.44% 29.17% 22.68% 18.49% 14.35% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 170.52 237.56 237.24 171.55 124.85 84.41 0.00 -
EPS 46.57 52.83 39.38 22.68 18.49 12.20 0.00 -
DPS 8.33 12.50 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.15 1.58 1.35 1.00 1.00 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 89,928
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.29 7.70 7.69 5.55 4.04 2.12 0.00 -
EPS 2.26 1.71 1.28 0.73 0.60 0.31 0.00 -
DPS 0.40 0.40 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.0559 0.0512 0.0438 0.0324 0.0324 0.0213 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 4.70 3.31 1.98 2.02 2.01 0.00 0.00 -
P/RPS 2.76 1.39 0.83 1.18 1.61 0.00 0.00 -
P/EPS 10.09 6.27 5.03 8.91 10.87 0.00 0.00 -
EY 9.91 15.96 19.89 11.23 9.20 0.00 0.00 -
DY 1.77 3.78 2.52 2.48 0.00 0.00 0.00 -
P/NAPS 4.09 2.09 1.47 2.02 2.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 - - - - -
Price 9.40 3.30 2.20 0.00 0.00 0.00 0.00 -
P/RPS 5.51 1.39 0.93 0.00 0.00 0.00 0.00 -
P/EPS 20.19 6.25 5.59 0.00 0.00 0.00 0.00 -
EY 4.95 16.01 17.90 0.00 0.00 0.00 0.00 -
DY 0.89 3.79 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 8.17 2.09 1.63 0.00 0.00 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