[DSONIC] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 95.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 215,170 237,263 260,742 112,306 22.13%
PBT 51,051 68,707 93,744 23,842 26.37%
Tax -304 -3,641 -11,845 -7,213 -62.23%
NP 50,747 65,066 81,899 16,629 40.92%
-
NP to SH 50,904 65,116 81,899 16,629 41.06%
-
Tax Rate 0.60% 5.30% 12.64% 30.25% -
Total Cost 164,423 172,197 178,843 95,677 18.11%
-
Net Worth 239,894 215,999 177,937 89,955 35.20%
Dividend
31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Div 40,500 13,500 20,249 - -
Div Payout % 79.56% 20.73% 24.73% - -
Equity
31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Net Worth 239,894 215,999 177,937 89,955 35.20%
NOSH 1,350,000 1,350,000 675,029 89,955 129.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 30/09/12 CAGR
NP Margin 23.58% 27.42% 31.41% 14.81% -
ROE 21.22% 30.15% 46.03% 18.49% -
Per Share
31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 15.94 17.58 38.63 124.85 -46.89%
EPS 3.77 4.82 12.13 18.49 -38.67%
DPS 3.00 1.00 3.00 0.00 -
NAPS 0.1777 0.16 0.2636 1.00 -41.21%
Adjusted Per Share Value based on latest NOSH - 89,955
31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 7.24 7.99 8.78 3.78 22.12%
EPS 1.71 2.19 2.76 0.56 40.95%
DPS 1.36 0.45 0.68 0.00 -
NAPS 0.0807 0.0727 0.0599 0.0303 35.15%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 31/12/15 31/12/14 31/12/13 28/09/12 -
Price 1.40 1.23 2.19 2.01 -
P/RPS 8.78 7.00 5.67 1.61 68.47%
P/EPS 37.13 25.50 18.05 10.87 45.89%
EY 2.69 3.92 5.54 9.20 -31.48%
DY 2.14 0.81 1.37 0.00 -
P/NAPS 7.88 7.69 8.31 2.01 52.21%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 26/02/16 27/02/15 03/03/14 - -
Price 1.39 1.10 3.56 0.00 -
P/RPS 8.72 6.26 9.22 0.00 -
P/EPS 36.86 22.81 29.34 0.00 -
EY 2.71 4.38 3.41 0.00 -
DY 2.16 0.91 0.84 0.00 -
P/NAPS 7.82 6.88 13.51 0.00 -

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