[DSONIC] YoY 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- 57.63%
YoY- -45.71%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 87,245 93,630 28,748 43,749 63,544 57,303 73,563 2.88%
PBT 25,450 35,912 878 9,335 15,300 9,193 21,657 2.72%
Tax -7,311 -11,011 130 -1,809 -1,382 -712 -1,632 28.37%
NP 18,139 24,901 1,008 7,526 13,918 8,481 20,025 -1.63%
-
NP to SH 18,148 24,905 1,012 7,527 13,864 8,515 20,059 -1.65%
-
Tax Rate 28.73% 30.66% -14.81% 19.38% 9.03% 7.75% 7.54% -
Total Cost 69,106 68,729 27,740 36,223 49,626 48,822 53,538 4.34%
-
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 16,955 14,320 3,457 3,333 10,125 - 13,500 3.86%
Div Payout % 93.43% 57.50% 341.69% 44.28% 73.03% - 67.30% -
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 20.79% 26.60% 3.51% 17.20% 21.90% 14.80% 27.22% -
ROE 5.15% 6.86% 2.98% 5.94% 5.05% 3.32% 7.65% -
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 3.09 3.27 1.00 3.28 4.71 4.24 5.45 -9.02%
EPS 0.64 0.87 0.04 0.56 1.03 0.63 1.49 -13.13%
DPS 0.60 0.50 0.12 0.25 0.75 0.00 1.00 -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 2.94 3.15 0.97 1.47 2.14 1.93 2.48 2.87%
EPS 0.61 0.84 0.03 0.25 0.47 0.29 0.68 -1.79%
DPS 0.57 0.48 0.12 0.11 0.34 0.00 0.45 4.01%
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 15.06 14.22 49.62 16.15 19.44 16.96 22.94 -6.77%
P/EPS 72.41 53.48 1,409.49 93.88 89.10 114.15 84.13 -2.46%
EY 1.38 1.87 0.07 1.07 1.12 0.88 1.19 2.49%
DY 1.29 1.08 0.24 0.47 0.82 0.00 0.80 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 14.09 15.75 43.60 16.00 21.67 10.48 21.65 -6.90%
P/EPS 67.73 59.23 1,238.64 92.99 99.32 70.55 79.42 -2.61%
EY 1.48 1.69 0.08 1.08 1.01 1.42 1.26 2.71%
DY 1.38 0.97 0.28 0.48 0.74 0.00 0.85 8.40%
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