[DSONIC] YoY Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -29.94%
YoY- -73.09%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Revenue 336,753 319,737 109,454 150,120 261,713 217,122 300,982 1.61%
PBT 98,524 103,237 -3,338 21,457 68,558 36,912 70,642 4.86%
Tax -27,006 -31,702 -846 -4,234 -4,408 -3,805 -11,201 13.39%
NP 71,517 71,534 -4,185 17,222 64,150 33,106 59,441 2.67%
-
NP to SH 71,544 71,553 -4,165 17,238 64,065 33,208 59,608 2.64%
-
Tax Rate 27.41% 30.71% - 19.73% 6.43% 10.31% 15.86% -
Total Cost 265,236 248,202 113,639 132,897 197,562 184,016 241,541 1.34%
-
Net Worth 349,215 304,671 33,679 162,686 284,310 0 249,615 4.91%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Div 63,938 40,917 13,433 17,587 44,999 36,000 44,999 5.14%
Div Payout % 89.37% 57.18% 0.00% 102.03% 70.24% 108.41% 75.49% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Net Worth 349,215 304,671 33,679 162,686 284,310 0 249,615 4.91%
NOSH 2,962,019 2,962,000 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 11.87%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
NP Margin 21.24% 22.37% -3.82% 11.47% 24.51% 15.25% 19.75% -
ROE 20.49% 23.49% -12.37% 10.60% 22.53% 0.00% 23.88% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
RPS 11.94 13.02 3.80 8.54 19.39 16.08 22.30 -8.53%
EPS 2.53 2.92 -0.15 0.99 4.75 2.45 4.41 -7.62%
DPS 2.27 1.67 0.47 1.00 3.33 2.67 3.33 -5.32%
NAPS 0.1238 0.1241 0.0117 0.0925 0.2106 0.00 0.1849 -5.56%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
RPS 11.33 10.76 3.68 5.05 8.81 7.31 10.13 1.61%
EPS 2.41 2.41 -0.14 0.58 2.16 1.12 2.01 2.62%
DPS 2.15 1.38 0.45 0.59 1.51 1.21 1.51 5.17%
NAPS 0.1175 0.1025 0.0113 0.0548 0.0957 0.00 0.084 4.90%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/12/16 -
Price 0.425 0.46 0.41 0.525 1.48 0.405 1.21 -
P/RPS 3.56 3.53 10.78 6.15 7.63 2.52 5.43 -5.85%
P/EPS 16.76 15.78 -283.34 53.56 31.19 16.46 27.40 -6.77%
EY 5.97 6.34 -0.35 1.87 3.21 6.07 3.65 7.27%
DY 5.33 3.62 1.14 1.90 2.25 6.58 2.75 9.91%
P/NAPS 3.43 3.71 35.04 5.68 7.03 0.00 6.54 -8.80%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 CAGR
Date 29/02/24 27/02/23 28/02/22 24/02/21 27/02/20 - 27/02/17 -
Price 0.445 0.455 0.455 0.505 1.15 0.00 1.16 -
P/RPS 3.73 3.49 11.97 5.92 5.93 0.00 5.20 -4.63%
P/EPS 17.55 15.61 -314.44 51.52 24.23 0.00 26.27 -5.59%
EY 5.70 6.41 -0.32 1.94 4.13 0.00 3.81 5.92%
DY 5.09 3.66 1.03 1.98 2.90 0.00 2.87 8.52%
P/NAPS 3.59 3.67 38.89 5.46 5.46 0.00 6.27 -7.65%

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