[DSONIC] YoY TTM Result on 30-Jun-2020 [#1]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -15.31%
YoY- 22.97%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 365,444 183,116 116,412 228,620 221,120 242,744 302,376 3.20%
PBT 118,324 34,616 -437 55,038 44,373 60,406 63,916 10.80%
Tax -34,973 -6,712 -2,699 -3,901 -2,922 -3,307 -7,073 30.50%
NP 83,351 27,904 -3,136 51,137 41,451 57,099 56,843 6.58%
-
NP to SH 83,371 27,923 -3,119 51,088 41,545 57,228 56,995 6.54%
-
Tax Rate 29.56% 19.39% - 7.09% 6.59% 5.47% 11.07% -
Total Cost 282,093 155,212 119,548 177,483 179,669 185,645 245,533 2.33%
-
Net Worth 356,795 346,587 34,617 251,551 270,539 261,089 255,690 5.70%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 64,967 21,242 7,534 36,964 30,375 54,000 54,000 3.12%
Div Payout % 77.93% 76.08% 0.00% 72.35% 73.11% 94.36% 94.75% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 356,795 346,587 34,617 251,551 270,539 261,089 255,690 5.70%
NOSH 2,962,008 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 1,350,000 13.98%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 22.81% 15.24% -2.69% 22.37% 18.75% 23.52% 18.80% -
ROE 23.37% 8.06% -9.01% 20.31% 15.36% 21.92% 22.29% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.91 6.39 4.04 17.32 16.38 17.98 22.40 -8.77%
EPS 2.94 0.97 -0.11 3.87 3.08 4.24 4.22 -5.84%
DPS 2.29 0.74 0.26 2.80 2.25 4.00 4.00 -8.87%
NAPS 0.126 0.121 0.012 0.1906 0.2004 0.1934 0.1894 -6.56%
Adjusted Per Share Value based on latest NOSH - 1,350,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.30 6.16 3.92 7.69 7.44 8.17 10.18 3.20%
EPS 2.81 0.94 -0.10 1.72 1.40 1.93 1.92 6.55%
DPS 2.19 0.71 0.25 1.24 1.02 1.82 1.82 3.13%
NAPS 0.1201 0.1167 0.0117 0.0847 0.0911 0.0879 0.0861 5.70%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.445 0.465 0.465 1.41 0.565 0.87 1.24 -
P/RPS 3.45 7.27 11.52 8.14 3.45 4.84 5.54 -7.58%
P/EPS 15.11 47.70 -430.08 36.43 18.36 20.52 29.37 -10.48%
EY 6.62 2.10 -0.23 2.75 5.45 4.87 3.40 11.73%
DY 5.16 1.59 0.56 1.99 3.98 4.60 3.23 8.11%
P/NAPS 3.53 3.84 38.75 7.40 2.82 4.50 6.55 -9.78%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 24/08/18 25/08/17 -
Price 0.485 0.525 0.485 1.32 0.885 0.78 1.09 -
P/RPS 3.76 8.21 12.02 7.62 5.40 4.34 4.87 -4.21%
P/EPS 16.47 53.85 -448.58 34.10 28.76 18.40 25.82 -7.21%
EY 6.07 1.86 -0.22 2.93 3.48 5.43 3.87 7.78%
DY 4.73 1.41 0.54 2.12 2.54 5.13 3.67 4.31%
P/NAPS 3.85 4.34 40.42 6.93 4.42 4.03 5.76 -6.49%

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