[DSONIC] YoY TTM Result on 30-Sep-2019 [#2]

Stock

[DSONIC] DATASONIC GROUP BERHAD

Announcement Date

29-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Sep-2019 [#2]

Profit Trend

QoQ- 15.57%

YoY- -5.14%

Quarter Report

DSONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	247,998	101,411	208,825	235,880	239,944	299,494	288,196	-2.47%
YoY %	144.55%	-51.44%	-11.47%	-1.69%	-19.88%	3.92%	-	-
Horiz. %	86.05%	35.19%	72.46%	81.85%	83.26%	103.92%	100.00%	-
PBT	69,650	-8,894	49,073	51,771	54,221	66,989	80,053	-2.29%
YoY %	883.11%	-118.12%	-5.21%	-4.52%	-19.06%	-16.32%	-	-
Horiz. %	87.00%	-11.11%	61.30%	64.67%	67.73%	83.68%	100.00%	-
Tax	-17,853	-760	-4,328	-3,765	-3,734	-6,023	-5,134	23.07%
YoY %	-2,249.08%	82.44%	-14.95%	-0.83%	38.00%	-17.32%	-	-
Horiz. %	347.74%	14.80%	84.30%	73.33%	72.73%	117.32%	100.00%	-
NP	51,797	-9,654	44,745	48,006	50,487	60,966	74,919	-5.96%
YoY %	636.53%	-121.58%	-6.79%	-4.91%	-17.19%	-18.62%	-	-
Horiz. %	69.14%	-12.89%	59.72%	64.08%	67.39%	81.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,816	-9,634	44,751	48,015	50,619	61,101	75,075	-5.99%
YoY %	637.85%	-121.53%	-6.80%	-5.14%	-17.16%	-18.61%	-	-
Horiz. %	69.02%	-12.83%	59.61%	63.96%	67.42%	81.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.63%	-	8.82%	7.27%	6.89%	8.99%	6.41%	-
YoY %	0.00%	-	21.32%	5.52%	-23.36%	40.25%	-	-
Horiz. %	399.84%	-	137.60%	113.42%	107.49%	140.25%	100.00%	-
Total Cost	196,201	111,065	164,080	187,874	189,457	238,528	213,277	-1.38%
YoY %	76.65%	-32.31%	-12.66%	-0.84%	-20.57%	11.84%	-	-
Horiz. %	91.99%	52.08%	76.93%	88.09%	88.83%	111.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	362,886	34,003	126,793	274,319	256,095	262,169	255,149	6.04%
YoY %	967.22%	-73.18%	-53.78%	7.12%	-2.32%	2.75%	-	-
Horiz. %	142.23%	13.33%	49.69%	107.51%	100.37%	102.75%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	32,105	7,659	30,172	27,000	40,500	54,000	54,000	-8.29%
YoY %	319.18%	-74.62%	11.75%	-33.33%	-25.00%	0.00%	-	-
Horiz. %	59.45%	14.18%	55.87%	50.00%	75.00%	100.00%	100.00%	-
Div Payout %	61.96%	0.00%	67.42%	56.23%	80.01%	88.38%	71.93%	-
YoY %	0.00%	0.00%	19.90%	-29.72%	-9.47%	22.87%	-	-
Horiz. %	86.14%	0.00%	93.73%	78.17%	111.23%	122.87%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	362,886	34,003	126,793	274,319	256,095	262,169	255,149	6.04%
YoY %	967.22%	-73.18%	-53.78%	7.12%	-2.32%	2.75%	-	-
Horiz. %	142.23%	13.33%	49.69%	107.51%	100.37%	102.75%	100.00%	-
NOSH	2,962,000	2,962,000	1,350,000	1,350,000	1,350,000	1,350,000	1,350,000	13.98%
YoY %	0.00%	119.41%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	219.41%	219.41%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	20.89%	-9.52%	21.43%	20.35%	21.04%	20.36%	26.00%	-
YoY %	319.43%	-144.42%	5.31%	-3.28%	3.34%	-21.69%	-	-
Horiz. %	80.35%	-36.62%	82.42%	78.27%	80.92%	78.31%	100.00%	-
ROE	14.28%	-28.33%	35.29%	17.50%	19.77%	23.31%	29.42%	-
YoY %	150.41%	-180.28%	101.66%	-11.48%	-15.19%	-20.77%	-	-
Horiz. %	48.54%	-96.30%	119.95%	59.48%	67.20%	79.23%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	8.66	3.52	15.66	17.47	17.77	22.18	21.35	-13.95%
YoY %	146.02%	-77.52%	-10.36%	-1.69%	-19.88%	3.89%	-	-
Horiz. %	40.56%	16.49%	73.35%	81.83%	83.23%	103.89%	100.00%	-
EPS	1.81	-0.33	3.36	3.56	3.75	4.53	5.56	-17.05%
YoY %	648.48%	-109.82%	-5.62%	-5.07%	-17.22%	-18.53%	-	-
Horiz. %	32.55%	-5.94%	60.43%	64.03%	67.45%	81.47%	100.00%	-
DPS	1.12	0.27	2.25	2.00	3.00	4.00	4.00	-19.10%
YoY %	314.81%	-88.00%	12.50%	-33.33%	-25.00%	0.00%	-	-
Horiz. %	28.00%	6.75%	56.25%	50.00%	75.00%	100.00%	100.00%	-
NAPS	0.1267	0.0118	0.0951	0.2032	0.1897	0.1942	0.189	-6.44%
YoY %	973.73%	-87.59%	-53.20%	7.12%	-2.32%	2.75%	-	-
Horiz. %	67.04%	6.24%	50.32%	107.51%	100.37%	102.75%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,350,000
RPS	8.93	3.65	7.52	8.49	8.64	10.78	10.38	-2.47%
YoY %	144.66%	-51.46%	-11.43%	-1.74%	-19.85%	3.85%	-	-
Horiz. %	86.03%	35.16%	72.45%	81.79%	83.24%	103.85%	100.00%	-
EPS	1.87	-0.35	1.61	1.73	1.82	2.20	2.70	-5.93%
YoY %	634.29%	-121.74%	-6.94%	-4.95%	-17.27%	-18.52%	-	-
Horiz. %	69.26%	-12.96%	59.63%	64.07%	67.41%	81.48%	100.00%	-
DPS	1.16	0.28	1.09	0.97	1.46	1.94	1.94	-8.21%
YoY %	314.29%	-74.31%	12.37%	-33.56%	-24.74%	0.00%	-	-
Horiz. %	59.79%	14.43%	56.19%	50.00%	75.26%	100.00%	100.00%	-
NAPS	0.1307	0.0122	0.0457	0.0988	0.0922	0.0944	0.0919	6.04%
YoY %	971.31%	-73.30%	-53.74%	7.16%	-2.33%	2.72%	-	-
Horiz. %	142.22%	13.28%	49.73%	107.51%	100.33%	102.72%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	0.465	0.495	0.53	0.915	0.72	1.25	1.55	-
P/RPS	5.37	14.07	3.38	5.24	4.05	5.63	7.26	-4.89%
YoY %	-61.83%	316.27%	-35.50%	29.38%	-28.06%	-22.45%	-	-
Horiz. %	73.97%	193.80%	46.56%	72.18%	55.79%	77.55%	100.00%	-
P/EPS	25.70	-148.06	15.79	25.73	19.20	27.62	27.87	-1.34%
YoY %	117.36%	-1,037.68%	-38.63%	34.01%	-30.49%	-0.90%	-	-
Horiz. %	92.21%	-531.25%	56.66%	92.32%	68.89%	99.10%	100.00%	-
EY	3.89	-0.68	6.33	3.89	5.21	3.62	3.59	1.34%
YoY %	672.06%	-110.74%	62.72%	-25.34%	43.92%	0.84%	-	-
Horiz. %	108.36%	-18.94%	176.32%	108.36%	145.13%	100.84%	100.00%	-
DY	2.41	0.54	4.25	2.19	4.17	3.20	2.58	-1.12%
YoY %	346.30%	-87.29%	94.06%	-47.48%	30.31%	24.03%	-	-
Horiz. %	93.41%	20.93%	164.73%	84.88%	161.63%	124.03%	100.00%	-
P/NAPS	3.67	41.95	5.57	4.50	3.80	6.44	8.20	-12.53%
YoY %	-91.25%	653.14%	23.78%	18.42%	-40.99%	-21.46%	-	-
Horiz. %	44.76%	511.59%	67.93%	54.88%	46.34%	78.54%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	30/11/21	27/11/20	29/11/19	30/11/18	24/11/17	25/11/16	-
Price	0.515	0.435	0.525	1.02	0.445	1.18	1.31	-
P/RPS	5.95	12.36	3.35	5.84	2.50	5.32	6.14	-0.52%
YoY %	-51.86%	268.96%	-42.64%	133.60%	-53.01%	-13.36%	-	-
Horiz. %	96.91%	201.30%	54.56%	95.11%	40.72%	86.64%	100.00%	-
P/EPS	28.47	-130.11	15.64	28.68	11.87	26.07	23.56	3.20%
YoY %	121.88%	-931.91%	-45.47%	141.62%	-54.47%	10.65%	-	-
Horiz. %	120.84%	-552.25%	66.38%	121.73%	50.38%	110.65%	100.00%	-
EY	3.51	-0.77	6.39	3.49	8.43	3.84	4.25	-3.13%
YoY %	555.84%	-112.05%	83.09%	-58.60%	119.53%	-9.65%	-	-
Horiz. %	82.59%	-18.12%	150.35%	82.12%	198.35%	90.35%	100.00%	-
DY	2.17	0.61	4.29	1.96	6.74	3.39	3.05	-5.51%
YoY %	255.74%	-85.78%	118.88%	-70.92%	98.82%	11.15%	-	-
Horiz. %	71.15%	20.00%	140.66%	64.26%	220.98%	111.15%	100.00%	-
P/NAPS	4.06	36.86	5.52	5.02	2.35	6.08	6.93	-8.52%
YoY %	-88.99%	567.75%	9.96%	113.62%	-61.35%	-12.27%	-	-
Horiz. %	58.59%	531.89%	79.65%	72.44%	33.91%	87.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos