[DSONIC] QoQ TTM Result on 31-Dec-2018 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -21.85%
YoY- -41.64%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 235,880 221,120 223,098 223,136 239,944 242,744 258,601 -5.94%
PBT 51,771 44,373 45,354 43,153 54,221 60,406 70,341 -18.46%
Tax -3,765 -2,922 -3,287 -3,705 -3,734 -3,307 -3,220 10.97%
NP 48,006 41,451 42,067 39,448 50,487 57,099 67,121 -20.00%
-
NP to SH 48,015 41,545 42,187 39,557 50,619 57,228 67,244 -20.09%
-
Tax Rate 7.27% 6.59% 7.25% 8.59% 6.89% 5.47% 4.58% -
Total Cost 187,874 179,669 181,031 183,688 189,457 185,645 191,480 -1.25%
-
Net Worth 274,319 270,539 263,249 258,390 256,095 261,089 267,164 1.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 27,000 30,375 33,750 40,500 40,500 54,000 54,000 -36.97%
Div Payout % 56.23% 73.11% 80.00% 102.38% 80.01% 94.36% 80.30% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 274,319 270,539 263,249 258,390 256,095 261,089 267,164 1.77%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 20.35% 18.75% 18.86% 17.68% 21.04% 23.52% 25.96% -
ROE 17.50% 15.36% 16.03% 15.31% 19.77% 21.92% 25.17% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.47 16.38 16.53 16.53 17.77 17.98 19.16 -5.96%
EPS 3.56 3.08 3.12 2.93 3.75 4.24 4.98 -20.03%
DPS 2.00 2.25 2.50 3.00 3.00 4.00 4.00 -36.97%
NAPS 0.2032 0.2004 0.195 0.1914 0.1897 0.1934 0.1979 1.77%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.94 7.44 7.51 7.51 8.08 8.17 8.70 -5.90%
EPS 1.62 1.40 1.42 1.33 1.70 1.93 2.26 -19.88%
DPS 0.91 1.02 1.14 1.36 1.36 1.82 1.82 -36.97%
NAPS 0.0923 0.0911 0.0886 0.087 0.0862 0.0879 0.0899 1.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.915 0.565 0.515 0.405 0.72 0.87 0.88 -
P/RPS 5.24 3.45 3.12 2.45 4.05 4.84 4.59 9.22%
P/EPS 25.73 18.36 16.48 13.82 19.20 20.52 17.67 28.44%
EY 3.89 5.45 6.07 7.23 5.21 4.87 5.66 -22.10%
DY 2.19 3.98 4.85 7.41 4.17 4.60 4.55 -38.55%
P/NAPS 4.50 2.82 2.64 2.12 3.80 4.50 4.45 0.74%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 03/06/19 31/05/19 30/11/18 24/08/18 31/05/18 -
Price 1.02 0.885 0.44 0.455 0.445 0.78 0.895 -
P/RPS 5.84 5.40 2.66 2.75 2.50 4.34 4.67 16.05%
P/EPS 28.68 28.76 14.08 15.53 11.87 18.40 17.97 36.53%
EY 3.49 3.48 7.10 6.44 8.43 5.43 5.57 -26.75%
DY 1.96 2.54 5.68 6.59 6.74 5.13 4.47 -42.25%
P/NAPS 5.02 4.42 2.26 2.38 2.35 4.03 4.52 7.23%

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