[DSONIC] YoY Quarter Result on 31-Dec-2019 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 45.53%
YoY- 124.25%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Revenue 82,091 35,949 29,445 74,965 56,755 73,212 61,622 4.17%
PBT 25,032 2,013 627 21,631 10,589 11,068 17,260 5.45%
Tax -8,311 -510 -6 -1,438 -1,603 -3,139 2,106 -
NP 16,721 1,503 621 20,193 8,986 7,929 19,366 -2.07%
-
NP to SH 16,727 1,510 627 20,176 8,997 7,968 19,398 -2.09%
-
Tax Rate 33.20% 25.34% 0.96% 6.65% 15.14% 28.36% -12.20% -
Total Cost 65,370 34,446 28,824 54,772 47,769 65,283 42,256 6.42%
-
Net Worth 304,671 33,679 162,686 284,310 0 249,615 239,894 3.47%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Div 12,275 3,454 - 13,500 13,500 6,750 13,500 -1.34%
Div Payout % 73.39% 228.76% - 66.91% 150.05% 84.71% 69.59% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Net Worth 304,671 33,679 162,686 284,310 0 249,615 239,894 3.47%
NOSH 2,962,000 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 1,350,000 11.86%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
NP Margin 20.37% 4.18% 2.11% 26.94% 15.83% 10.83% 31.43% -
ROE 5.49% 4.48% 0.39% 7.10% 0.00% 3.19% 8.09% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
RPS 3.34 1.25 1.67 5.55 4.20 5.42 4.56 -4.34%
EPS 0.68 0.05 0.04 1.49 0.67 0.59 1.44 -10.15%
DPS 0.50 0.12 0.00 1.00 1.00 0.50 1.00 -9.42%
NAPS 0.1241 0.0117 0.0925 0.2106 0.00 0.1849 0.1777 -4.99%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
RPS 2.76 1.21 0.99 2.52 1.91 2.46 2.07 4.19%
EPS 0.56 0.05 0.02 0.68 0.30 0.27 0.65 -2.10%
DPS 0.41 0.12 0.00 0.45 0.45 0.23 0.45 -1.32%
NAPS 0.1025 0.0113 0.0548 0.0957 0.00 0.084 0.0807 3.47%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/12/16 31/12/15 -
Price 0.46 0.41 0.525 1.48 0.405 1.21 1.40 -
P/RPS 13.76 32.83 31.36 26.65 9.63 22.31 30.67 -10.81%
P/EPS 67.52 781.59 1,472.66 99.03 60.77 205.01 97.43 -5.09%
EY 1.48 0.13 0.07 1.01 1.65 0.49 1.03 5.31%
DY 1.09 0.29 0.00 0.68 2.47 0.41 0.71 6.31%
P/NAPS 3.71 35.04 5.68 7.03 0.00 6.54 7.88 -10.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/16 31/12/15 CAGR
Date 27/02/23 28/02/22 24/02/21 27/02/20 - 27/02/17 26/02/16 -
Price 0.455 0.455 0.505 1.15 0.00 1.16 1.39 -
P/RPS 13.61 36.43 30.16 20.71 0.00 21.39 30.45 -10.85%
P/EPS 66.78 867.38 1,416.56 76.95 0.00 196.54 96.74 -5.15%
EY 1.50 0.12 0.07 1.30 0.00 0.51 1.03 5.51%
DY 1.10 0.26 0.00 0.87 0.00 0.43 0.72 6.23%
P/NAPS 3.67 38.89 5.46 5.46 0.00 6.27 7.82 -10.23%

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