[DSONIC] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -11.62%
YoY- 48.66%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 243,720 212,174 267,332 305,050 211,278 353,758 250,917 -0.48%
PBT 59,576 34,190 74,070 83,828 53,922 105,700 91,385 -6.87%
Tax -3,736 -2,502 -3,834 -10,524 -4,672 -6,658 -12,608 -18.34%
NP 55,840 31,688 70,236 73,304 49,250 99,042 78,777 -5.57%
-
NP to SH 55,746 31,818 70,366 73,476 49,424 99,072 78,777 -5.59%
-
Tax Rate 6.27% 7.32% 5.18% 12.55% 8.66% 6.30% 13.80% -
Total Cost 187,880 180,486 197,096 231,746 162,028 254,716 172,140 1.46%
-
Net Worth 274,319 256,095 262,169 255,149 234,089 200,474 155,232 9.94%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 40,500 27,000 54,000 54,000 27,000 27,000 13,498 20.08%
Div Payout % 72.65% 84.86% 76.74% 73.49% 54.63% 27.25% 17.14% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 274,319 256,095 262,169 255,149 234,089 200,474 155,232 9.94%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 134,985 46.75%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 22.91% 14.93% 26.27% 24.03% 23.31% 28.00% 31.40% -
ROE 20.32% 12.42% 26.84% 28.80% 21.11% 49.42% 50.75% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.05 15.72 19.80 22.60 15.65 26.20 185.89 -32.19%
EPS 4.12 2.36 5.22 5.44 3.66 7.34 58.36 -35.69%
DPS 3.00 2.00 4.00 4.00 2.00 2.00 10.00 -18.17%
NAPS 0.2032 0.1897 0.1942 0.189 0.1734 0.1485 1.15 -25.08%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.20 7.14 9.00 10.27 7.11 11.91 8.45 -0.49%
EPS 1.88 1.07 2.37 2.47 1.66 3.33 2.65 -5.55%
DPS 1.36 0.91 1.82 1.82 0.91 0.91 0.45 20.23%
NAPS 0.0923 0.0862 0.0882 0.0859 0.0788 0.0675 0.0522 9.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.915 0.72 1.25 1.55 1.44 1.53 4.70 -
P/RPS 5.07 4.58 6.31 6.86 9.20 5.84 0.00 -
P/EPS 22.16 30.55 23.98 28.48 39.33 20.85 0.00 -
EY 4.51 3.27 4.17 3.51 2.54 4.80 0.00 -
DY 3.28 2.78 3.20 2.58 1.39 1.31 0.00 -
P/NAPS 4.50 3.80 6.44 8.20 8.30 10.30 4.70 -0.72%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 30/11/18 24/11/17 25/11/16 27/11/15 01/12/14 29/11/13 -
Price 1.02 0.445 1.18 1.31 1.60 1.05 9.40 -
P/RPS 5.65 2.83 5.96 5.80 10.22 4.01 0.00 -
P/EPS 24.70 18.88 22.64 24.07 43.70 14.31 0.00 -
EY 4.05 5.30 4.42 4.15 2.29 6.99 0.00 -
DY 2.94 4.49 3.39 3.05 1.25 1.90 0.00 -
P/NAPS 5.02 2.35 6.08 6.93 9.23 7.07 9.40 -9.92%

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