[DSONIC] YoY Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 157.63%
YoY- -55.86%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 172,066 157,712 46,142 83,145 121,860 106,087 133,666 4.29%
PBT 52,075 52,396 -4,517 15,466 29,788 17,095 37,035 5.84%
Tax -14,901 -15,466 -125 -3,170 -1,868 -1,251 -1,917 40.72%
NP 37,174 36,930 -4,642 12,296 27,920 15,844 35,118 0.95%
-
NP to SH 37,185 36,938 -4,634 12,302 27,873 15,909 35,183 0.92%
-
Tax Rate 28.61% 29.52% - 20.50% 6.27% 7.32% 5.18% -
Total Cost 134,892 120,782 50,784 70,849 93,940 90,243 98,548 5.36%
-
Net Worth 352,100 362,886 34,003 126,793 274,319 256,095 262,169 5.03%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 33,910 21,481 6,339 6,666 20,250 13,500 27,000 3.86%
Div Payout % 91.19% 58.15% 0.00% 54.19% 72.65% 84.86% 76.74% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 352,100 362,886 34,003 126,793 274,319 256,095 262,169 5.03%
NOSH 2,962,019 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 1,350,000 13.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 21.60% 23.42% -10.06% 14.79% 22.91% 14.93% 26.27% -
ROE 10.56% 10.18% -13.63% 9.70% 10.16% 6.21% 13.42% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.09 5.51 1.60 6.24 9.03 7.86 9.90 -7.77%
EPS 1.32 1.29 -0.16 0.92 2.06 1.18 2.61 -10.73%
DPS 1.20 0.75 0.22 0.50 1.50 1.00 2.00 -8.15%
NAPS 0.1246 0.1267 0.0118 0.0951 0.2032 0.1897 0.1942 -7.12%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.79 5.31 1.55 2.80 4.10 3.57 4.50 4.28%
EPS 1.25 1.24 -0.16 0.41 0.94 0.54 1.18 0.96%
DPS 1.14 0.72 0.21 0.22 0.68 0.45 0.91 3.82%
NAPS 0.1185 0.1221 0.0114 0.0427 0.0923 0.0862 0.0882 5.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.465 0.465 0.495 0.53 0.915 0.72 1.25 -
P/RPS 7.64 8.44 30.91 8.50 10.14 9.16 12.62 -8.02%
P/EPS 35.34 36.06 -307.81 57.44 44.32 61.10 47.96 -4.95%
EY 2.83 2.77 -0.32 1.74 2.26 1.64 2.08 5.26%
DY 2.58 1.61 0.44 0.94 1.64 1.39 1.60 8.28%
P/NAPS 3.73 3.67 41.95 5.57 4.50 3.80 6.44 -8.69%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 30/11/21 27/11/20 29/11/19 30/11/18 24/11/17 -
Price 0.435 0.515 0.435 0.525 1.02 0.445 1.18 -
P/RPS 7.14 9.35 27.17 8.42 11.30 5.66 11.92 -8.18%
P/EPS 33.06 39.93 -270.50 56.90 49.40 37.76 45.28 -5.10%
EY 3.03 2.50 -0.37 1.76 2.02 2.65 2.21 5.39%
DY 2.76 1.46 0.51 0.95 1.47 2.25 1.69 8.51%
P/NAPS 3.49 4.06 36.86 5.52 5.02 2.35 6.08 -8.83%

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