[DSONIC] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 18.99%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 261,713 217,122 300,982 223,014 316,350 260,741 182,352 5.10%
PBT 68,558 36,912 70,642 58,961 91,609 93,744 45,826 5.70%
Tax -4,408 -3,805 -11,201 -306 -4,854 -11,845 -13,360 -14.17%
NP 64,150 33,106 59,441 58,654 86,754 81,899 32,466 9.84%
-
NP to SH 64,065 33,208 59,608 58,812 86,821 81,899 32,466 9.82%
-
Tax Rate 6.43% 10.31% 15.86% 0.52% 5.30% 12.64% 29.15% -
Total Cost 197,562 184,016 241,541 164,360 229,596 178,842 149,885 3.88%
-
Net Worth 284,310 0 249,615 239,894 215,999 177,976 85,325 18.04%
Dividend
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Div 44,999 36,000 44,999 36,000 18,000 64,141 - -
Div Payout % 70.24% 108.41% 75.49% 61.21% 20.73% 78.32% - -
Equity
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Net Worth 284,310 0 249,615 239,894 215,999 177,976 85,325 18.04%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 675,177 71,702 49.87%
Ratio Analysis
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
NP Margin 24.51% 15.25% 19.75% 26.30% 27.42% 31.41% 17.80% -
ROE 22.53% 0.00% 23.88% 24.52% 40.20% 46.02% 38.05% -
Per Share
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 19.39 16.08 22.30 16.52 23.43 38.62 254.32 -29.86%
EPS 4.75 2.45 4.41 4.36 6.43 12.13 45.28 -26.71%
DPS 3.33 2.67 3.33 2.67 1.33 9.50 0.00 -
NAPS 0.2106 0.00 0.1849 0.1777 0.16 0.2636 1.19 -21.23%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 8.81 7.31 10.13 7.51 10.65 8.78 6.14 5.10%
EPS 2.16 1.12 2.01 1.98 2.92 2.76 1.09 9.88%
DPS 1.51 1.21 1.51 1.21 0.61 2.16 0.00 -
NAPS 0.0957 0.00 0.084 0.0807 0.0727 0.0599 0.0287 18.05%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 31/12/19 31/12/18 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 -
Price 1.48 0.405 1.21 1.40 1.23 2.19 2.01 -
P/RPS 7.63 2.52 5.43 8.47 5.25 0.00 0.79 36.69%
P/EPS 31.19 16.46 27.40 32.14 19.13 0.00 4.44 30.82%
EY 3.21 6.07 3.65 3.11 5.23 0.00 22.53 -23.55%
DY 2.25 6.58 2.75 1.90 1.08 0.00 0.00 -
P/NAPS 7.03 0.00 6.54 7.88 7.69 16.62 1.69 21.71%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 27/02/20 - 27/02/17 26/02/16 27/02/15 03/03/14 29/11/12 -
Price 1.15 0.00 1.16 1.39 1.10 3.56 2.01 -
P/RPS 5.93 0.00 5.20 8.41 4.69 0.00 0.79 32.02%
P/EPS 24.23 0.00 26.27 31.91 17.10 0.00 4.44 26.35%
EY 4.13 0.00 3.81 3.13 5.85 0.00 22.53 -20.85%
DY 2.90 0.00 2.87 1.92 1.21 0.00 0.00 -
P/NAPS 5.46 0.00 6.27 7.82 6.88 27.01 1.69 17.54%

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