[DSONIC] YoY Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -409.29%
YoY- -218.24%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 363,032 339,284 256,328 69,576 157,584 233,264 195,136 10.89%
PBT 144,496 106,500 65,936 -21,580 24,524 57,952 31,608 28.79%
Tax -36,428 -30,360 -17,820 -1,020 -5,444 -1,944 -2,156 60.11%
NP 108,068 76,140 48,116 -22,600 19,080 56,008 29,452 24.16%
-
NP to SH 108,096 76,148 48,132 -22,584 19,100 56,036 29,576 24.08%
-
Tax Rate 25.21% 28.51% 27.03% - 22.20% 3.35% 6.82% -
Total Cost 254,964 263,144 208,212 92,176 138,504 177,256 165,684 7.44%
-
Net Worth 354,545 356,795 346,587 34,617 251,551 270,539 261,089 5.22%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 83,750 67,961 28,643 11,539 26,395 40,500 54,000 7.58%
Div Payout % 77.48% 89.25% 59.51% 0.00% 138.20% 72.27% 182.58% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 354,545 356,795 346,587 34,617 251,551 270,539 261,089 5.22%
NOSH 2,964,853 2,962,008 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 13.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 29.77% 22.44% 18.77% -32.48% 12.11% 24.01% 15.09% -
ROE 30.49% 21.34% 13.89% -65.24% 7.59% 20.71% 11.33% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.00 11.98 8.95 2.41 11.94 17.28 14.45 -1.74%
EPS 3.88 2.68 1.68 -0.80 1.44 4.16 2.20 9.90%
DPS 3.00 2.40 1.00 0.40 2.00 3.00 4.00 -4.67%
NAPS 0.127 0.126 0.121 0.012 0.1906 0.2004 0.1934 -6.76%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.07 12.22 9.23 2.50 5.67 8.40 7.03 10.87%
EPS 3.89 2.74 1.73 -0.81 0.69 2.02 1.06 24.17%
DPS 3.02 2.45 1.03 0.42 0.95 1.46 1.94 7.64%
NAPS 0.1276 0.1285 0.1248 0.0125 0.0906 0.0974 0.094 5.22%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.51 0.445 0.465 0.465 1.41 0.565 0.87 -
P/RPS 3.92 3.71 5.20 19.28 11.81 3.27 6.02 -6.89%
P/EPS 13.17 16.55 27.67 -59.40 97.43 13.61 39.71 -16.78%
EY 7.59 6.04 3.61 -1.68 1.03 7.35 2.52 20.15%
DY 5.88 5.39 2.15 0.86 1.42 5.31 4.60 4.17%
P/NAPS 4.02 3.53 3.84 38.75 7.40 2.82 4.50 -1.86%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 24/08/18 -
Price 0.445 0.485 0.525 0.485 1.32 0.885 0.77 -
P/RPS 3.42 4.05 5.87 20.11 11.06 5.12 5.33 -7.12%
P/EPS 11.49 18.04 31.24 -61.95 91.21 21.32 35.15 -16.98%
EY 8.70 5.54 3.20 -1.61 1.10 4.69 2.85 20.42%
DY 6.74 4.95 1.90 0.82 1.52 3.39 5.19 4.44%
P/NAPS 3.50 3.85 4.34 40.42 6.93 4.42 3.98 -2.11%

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