[DSONIC] YoY TTM Result on 30-Jun-2021 [#1]

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -142.71%
YoY- -106.11%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 374,246 365,444 183,116 116,412 228,620 221,120 242,744 7.47%
PBT 131,975 118,324 34,616 -437 55,038 44,373 60,406 13.89%
Tax -31,761 -34,973 -6,712 -2,699 -3,901 -2,922 -3,307 45.74%
NP 100,214 83,351 27,904 -3,136 51,137 41,451 57,099 9.81%
-
NP to SH 100,243 83,371 27,923 -3,119 51,088 41,545 57,228 9.78%
-
Tax Rate 24.07% 29.56% 19.39% - 7.09% 6.59% 5.47% -
Total Cost 274,032 282,093 155,212 119,548 177,483 179,669 185,645 6.69%
-
Net Worth 354,545 356,795 346,587 34,617 251,551 270,539 261,089 5.22%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 88,608 64,967 21,242 7,534 36,964 30,375 54,000 8.59%
Div Payout % 88.39% 77.93% 76.08% 0.00% 72.35% 73.11% 94.36% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 354,545 356,795 346,587 34,617 251,551 270,539 261,089 5.22%
NOSH 2,964,853 2,962,008 2,962,000 2,962,000 1,350,000 1,350,000 1,350,000 13.99%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 26.78% 22.81% 15.24% -2.69% 22.37% 18.75% 23.52% -
ROE 28.27% 23.37% 8.06% -9.01% 20.31% 15.36% 21.92% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 13.41 12.91 6.39 4.04 17.32 16.38 17.98 -4.76%
EPS 3.59 2.94 0.97 -0.11 3.87 3.08 4.24 -2.73%
DPS 3.15 2.29 0.74 0.26 2.80 2.25 4.00 -3.89%
NAPS 0.127 0.126 0.121 0.012 0.1906 0.2004 0.1934 -6.76%
Adjusted Per Share Value based on latest NOSH - 2,962,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.60 12.30 6.16 3.92 7.69 7.44 8.17 7.48%
EPS 3.37 2.81 0.94 -0.10 1.72 1.40 1.93 9.72%
DPS 2.98 2.19 0.71 0.25 1.24 1.02 1.82 8.55%
NAPS 0.1193 0.1201 0.1167 0.0117 0.0847 0.0911 0.0879 5.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.51 0.445 0.465 0.465 1.41 0.565 0.87 -
P/RPS 3.80 3.45 7.27 11.52 8.14 3.45 4.84 -3.94%
P/EPS 14.20 15.11 47.70 -430.08 36.43 18.36 20.52 -5.94%
EY 7.04 6.62 2.10 -0.23 2.75 5.45 4.87 6.32%
DY 6.18 5.16 1.59 0.56 1.99 3.98 4.60 5.03%
P/NAPS 4.02 3.53 3.84 38.75 7.40 2.82 4.50 -1.86%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 24/08/18 -
Price 0.445 0.485 0.525 0.485 1.32 0.885 0.78 -
P/RPS 3.32 3.76 8.21 12.02 7.62 5.40 4.34 -4.36%
P/EPS 12.39 16.47 53.85 -448.58 34.10 28.76 18.40 -6.37%
EY 8.07 6.07 1.86 -0.22 2.93 3.48 5.43 6.82%
DY 7.08 4.73 1.41 0.54 2.12 2.54 5.13 5.51%
P/NAPS 3.50 3.85 4.34 40.42 6.93 4.42 4.03 -2.32%

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