[DSONIC] YoY Annual (Unaudited) Result on 31-Mar-2016 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
YoY- 6.0%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/12 CAGR
Revenue 219,559 258,601 318,353 241,310 233,335 260,741 178,729 3.34%
PBT 40,474 70,341 71,868 65,100 62,548 93,744 35,432 2.15%
Tax -4,039 -3,220 -9,368 -2,208 -3,154 -11,845 -7,314 -9.06%
NP 36,435 67,121 62,500 62,892 59,394 81,899 28,118 4.23%
-
NP to SH 36,533 67,244 62,656 63,048 59,482 81,899 28,118 4.27%
-
Tax Rate 9.98% 4.58% 13.04% 3.39% 5.04% 12.64% 20.64% -
Total Cost 183,124 191,480 255,853 178,418 173,941 178,842 150,611 3.17%
-
Net Worth 263,249 267,164 260,820 245,429 222,884 177,976 93,853 17.94%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/12 CAGR
Div 33,750 54,000 54,000 40,500 27,000 64,141 3,815 41.74%
Div Payout % 92.38% 80.30% 86.18% 64.24% 45.39% 78.32% 13.57% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/12 CAGR
Net Worth 263,249 267,164 260,820 245,429 222,884 177,976 93,853 17.94%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 675,177 76,303 58.36%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/12 CAGR
NP Margin 16.59% 25.96% 19.63% 26.06% 25.45% 31.41% 15.73% -
ROE 13.88% 25.17% 24.02% 25.69% 26.69% 46.02% 29.96% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/12 CAGR
RPS 16.26 19.16 23.58 17.87 17.28 38.62 234.23 -34.74%
EPS 2.71 4.98 4.64 4.67 4.41 12.13 36.85 -34.13%
DPS 2.50 4.00 4.00 3.00 2.00 9.50 5.00 -10.49%
NAPS 0.195 0.1979 0.1932 0.1818 0.1651 0.2636 1.23 -25.52%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/12 CAGR
RPS 7.39 8.70 10.71 8.12 7.85 8.78 6.02 3.33%
EPS 1.23 2.26 2.11 2.12 2.00 2.76 0.95 4.21%
DPS 1.14 1.82 1.82 1.36 0.91 2.16 0.13 41.54%
NAPS 0.0886 0.0899 0.0878 0.0826 0.075 0.0599 0.0316 17.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/12 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/12/13 31/12/12 -
Price 0.515 0.88 1.26 1.30 1.14 2.19 2.02 -
P/RPS 3.17 4.59 5.34 7.27 6.60 5.67 0.86 23.21%
P/EPS 19.03 17.67 27.15 27.84 25.87 18.05 5.48 22.04%
EY 5.25 5.66 3.68 3.59 3.86 5.54 18.24 -18.06%
DY 4.85 4.55 3.17 2.31 1.75 4.34 2.48 11.32%
P/NAPS 2.64 4.45 6.52 7.15 6.90 8.31 1.64 7.91%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/12/12 CAGR
Date 03/06/19 31/05/18 25/05/17 27/05/16 29/05/15 03/03/14 28/02/13 -
Price 0.455 0.895 1.30 1.32 1.01 3.56 1.99 -
P/RPS 2.80 4.67 5.51 7.38 5.84 9.22 0.85 21.01%
P/EPS 16.81 17.97 28.01 28.26 22.92 29.35 5.40 19.92%
EY 5.95 5.57 3.57 3.54 4.36 3.41 18.52 -16.61%
DY 5.49 4.47 3.08 2.27 1.98 2.67 2.51 13.34%
P/NAPS 2.33 4.52 6.73 7.26 6.12 13.51 1.62 5.98%

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