[DSONIC] YoY 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- 57.03%
YoY- 24.51%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 74,965 56,755 73,212 61,622 60,384 72,553 53,516 4.75%
PBT 21,631 10,589 11,068 17,260 15,857 25,205 12,258 8.14%
Tax -1,438 -1,603 -3,139 2,106 -312 -2,389 -4,126 -13.52%
NP 20,193 8,986 7,929 19,366 15,545 22,816 8,132 13.35%
-
NP to SH 20,176 8,997 7,968 19,398 15,580 22,816 8,132 13.34%
-
Tax Rate 6.65% 15.14% 28.36% -12.20% 1.97% 9.48% 33.66% -
Total Cost 54,772 47,769 65,283 42,256 44,839 49,737 45,384 2.62%
-
Net Worth 284,310 0 249,615 239,894 215,999 177,937 107,047 14.41%
Dividend
31/12/19 31/12/18 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Div 13,500 13,500 6,750 13,500 - 13,500 - -
Div Payout % 66.91% 150.05% 84.71% 69.59% - 59.17% - -
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 0 249,615 239,894 215,999 177,937 107,047 14.41%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 675,029 89,955 45.25%
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 26.94% 15.83% 10.83% 31.43% 25.74% 31.45% 15.20% -
ROE 7.10% 0.00% 3.19% 8.09% 7.21% 12.82% 7.60% -
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 5.55 4.20 5.42 4.56 4.47 10.75 59.49 -27.88%
EPS 1.49 0.67 0.59 1.44 1.15 3.38 9.04 -22.00%
DPS 1.00 1.00 0.50 1.00 0.00 2.00 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 2.52 1.91 2.46 2.07 2.03 2.44 1.80 4.74%
EPS 0.68 0.30 0.27 0.65 0.52 0.77 0.27 13.57%
DPS 0.45 0.45 0.23 0.45 0.00 0.45 0.00 -
NAPS 0.0957 0.00 0.084 0.0807 0.0727 0.0599 0.036 14.42%
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 26.65 9.63 22.31 30.67 27.50 0.00 3.38 32.92%
P/EPS 99.03 60.77 205.01 97.43 106.58 0.00 22.23 22.86%
EY 1.01 1.65 0.49 1.03 0.94 0.00 4.50 -18.61%
DY 0.68 2.47 0.41 0.71 0.00 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 20.71 0.00 21.39 30.45 24.59 0.00 3.38 28.38%
P/EPS 76.95 0.00 196.54 96.74 95.31 0.00 22.23 18.66%
EY 1.30 0.00 0.51 1.03 1.05 0.00 4.50 -15.73%
DY 0.87 0.00 0.43 0.72 0.00 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