[DSONIC] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 10.52%
YoY- 142.64%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Revenue 305,050 211,278 353,758 250,917 166,496 0 -
PBT 83,828 53,922 105,700 91,385 43,898 0 -
Tax -10,524 -4,672 -6,658 -12,608 -11,788 0 -
NP 73,304 49,250 99,042 78,777 32,110 0 -
-
NP to SH 73,476 49,424 99,072 78,777 32,110 0 -
-
Tax Rate 12.55% 8.66% 6.30% 13.80% 26.85% - -
Total Cost 231,746 162,028 254,716 172,140 134,386 0 -
-
Net Worth 255,149 234,089 200,474 155,232 59,179 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Div 54,000 27,000 27,000 13,498 - - -
Div Payout % 73.49% 54.63% 27.25% 17.14% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Net Worth 255,149 234,089 200,474 155,232 59,179 0 -
NOSH 1,350,000 1,350,000 1,350,000 134,985 69,622 0 -
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
NP Margin 24.03% 23.31% 28.00% 31.40% 19.29% 0.00% -
ROE 28.80% 21.11% 49.42% 50.75% 54.26% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 22.60 15.65 26.20 185.89 239.14 0.00 -
EPS 5.44 3.66 7.34 58.36 46.12 0.00 -
DPS 4.00 2.00 2.00 10.00 0.00 0.00 -
NAPS 0.189 0.1734 0.1485 1.15 0.85 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,968
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
RPS 10.27 7.11 11.91 8.45 5.60 0.00 -
EPS 2.47 1.66 3.33 2.65 1.08 0.00 -
DPS 1.82 0.91 0.91 0.45 0.00 0.00 -
NAPS 0.0859 0.0788 0.0675 0.0522 0.0199 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 - - -
Price 1.55 1.44 1.53 4.70 0.00 0.00 -
P/RPS 6.86 9.20 5.84 0.00 0.00 0.00 -
P/EPS 28.48 39.33 20.85 0.00 0.00 0.00 -
EY 3.51 2.54 4.80 0.00 0.00 0.00 -
DY 2.58 1.39 1.31 0.00 0.00 0.00 -
P/NAPS 8.20 8.30 10.30 4.70 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/06/12 30/06/11 CAGR
Date 25/11/16 27/11/15 01/12/14 29/11/13 28/08/12 - -
Price 1.31 1.60 1.05 9.40 0.00 0.00 -
P/RPS 5.80 10.22 4.01 0.00 0.00 0.00 -
P/EPS 24.07 43.70 14.31 0.00 0.00 0.00 -
EY 4.15 2.29 6.99 0.00 0.00 0.00 -
DY 3.05 1.25 1.90 0.00 0.00 0.00 -
P/NAPS 6.93 9.23 7.07 9.40 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