[DSONIC] YoY Quarter Result on 30-Sep-2017 [#2]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 32.63%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 43,749 63,544 57,303 73,563 76,445 51,279 53,487 -3.29%
PBT 9,335 15,300 9,193 21,657 18,584 12,881 11,149 -2.91%
Tax -1,809 -1,382 -712 -1,632 -2,682 -575 -1,760 0.45%
NP 7,526 13,918 8,481 20,025 15,902 12,306 9,389 -3.61%
-
NP to SH 7,527 13,864 8,515 20,059 15,953 12,353 9,404 -3.63%
-
Tax Rate 19.38% 9.03% 7.75% 7.54% 14.43% 4.46% 15.79% -
Total Cost 36,223 49,626 48,822 53,538 60,543 38,973 44,098 -3.22%
-
Net Worth 126,793 274,319 256,095 262,169 255,149 234,089 200,474 -7.34%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 3,333 10,125 - 13,500 13,500 13,500 - -
Div Payout % 44.28% 73.03% - 67.30% 84.62% 109.29% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 126,793 274,319 256,095 262,169 255,149 234,089 200,474 -7.34%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 17.20% 21.90% 14.80% 27.22% 20.80% 24.00% 17.55% -
ROE 5.94% 5.05% 3.32% 7.65% 6.25% 5.28% 4.69% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.28 4.71 4.24 5.45 5.66 3.80 3.96 -3.08%
EPS 0.56 1.03 0.63 1.49 1.18 0.92 0.70 -3.64%
DPS 0.25 0.75 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.0951 0.2032 0.1897 0.1942 0.189 0.1734 0.1485 -7.15%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.47 2.14 1.93 2.48 2.57 1.73 1.80 -3.31%
EPS 0.25 0.47 0.29 0.68 0.54 0.42 0.32 -4.02%
DPS 0.11 0.34 0.00 0.45 0.45 0.45 0.00 -
NAPS 0.0427 0.0923 0.0862 0.0882 0.0859 0.0788 0.0675 -7.34%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.53 0.915 0.72 1.25 1.55 1.44 1.53 -
P/RPS 16.15 19.44 16.96 22.94 27.37 37.91 38.62 -13.51%
P/EPS 93.88 89.10 114.15 84.13 131.17 157.37 219.64 -13.19%
EY 1.07 1.12 0.88 1.19 0.76 0.64 0.46 15.09%
DY 0.47 0.82 0.00 0.80 0.65 0.69 0.00 -
P/NAPS 5.57 4.50 3.80 6.44 8.20 8.30 10.30 -9.72%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 29/11/19 30/11/18 24/11/17 25/11/16 27/11/15 01/12/14 -
Price 0.525 1.02 0.445 1.18 1.31 1.60 1.05 -
P/RPS 16.00 21.67 10.48 21.65 23.13 42.12 26.50 -8.05%
P/EPS 92.99 99.32 70.55 79.42 110.86 174.86 150.73 -7.72%
EY 1.08 1.01 1.42 1.26 0.90 0.57 0.66 8.54%
DY 0.48 0.74 0.00 0.85 0.76 0.62 0.00 -
P/NAPS 5.52 5.02 2.35 6.08 6.93 9.23 7.07 -4.03%

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