[DSONIC] YoY Cumulative 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- 78.49%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 196,285 162,842 225,737 167,261 237,263 260,741 136,764 5.10%
PBT 51,419 27,684 52,982 44,221 68,707 93,744 34,370 5.70%
Tax -3,306 -2,854 -8,401 -230 -3,641 -11,845 -10,020 -14.17%
NP 48,113 24,830 44,581 43,991 65,066 81,899 24,350 9.84%
-
NP to SH 48,049 24,906 44,706 44,109 65,116 81,899 24,350 9.82%
-
Tax Rate 6.43% 10.31% 15.86% 0.52% 5.30% 12.64% 29.15% -
Total Cost 148,172 138,012 181,156 123,270 172,197 178,842 112,414 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 33,750 27,000 33,750 27,000 13,500 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 16.90% 0.00% 17.91% 18.39% 30.15% 46.02% 28.54% -
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 14.54 12.06 16.72 12.39 17.58 38.62 190.74 -29.86%
EPS 3.56 1.84 3.31 3.27 4.82 12.13 33.96 -26.72%
DPS 2.50 2.00 2.50 2.00 1.00 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 6.61 5.48 7.60 5.63 7.99 8.78 4.60 5.12%
EPS 1.62 0.84 1.50 1.48 2.19 2.76 0.82 9.83%
DPS 1.14 0.91 1.14 0.91 0.45 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 10.18 3.36 7.24 11.30 7.00 0.00 1.05 36.76%
P/EPS 41.58 21.95 36.54 42.85 25.50 0.00 5.92 30.82%
EY 2.40 4.56 2.74 2.33 3.92 0.00 16.90 -23.58%
DY 1.69 4.94 2.07 1.43 0.81 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 7.91 0.00 6.94 11.22 6.26 0.00 1.05 32.09%
P/EPS 32.31 0.00 35.03 42.54 22.81 0.00 5.92 26.35%
EY 3.09 0.00 2.85 2.35 4.38 0.00 16.90 -20.88%
DY 2.17 0.00 2.16 1.44 0.91 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