[DSONIC] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
03-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 30.31%
YoY- 301.52%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 299,786 215,170 237,263 260,742 112,306 25.95%
PBT 73,861 51,051 68,707 93,744 23,842 30.44%
Tax -10,379 -304 -3,641 -11,845 -7,213 8.92%
NP 63,482 50,747 65,066 81,899 16,629 37.00%
-
NP to SH 63,645 50,904 65,116 81,899 16,629 37.08%
-
Tax Rate 14.05% 0.60% 5.30% 12.64% 30.25% -
Total Cost 236,304 164,423 172,197 178,843 95,677 23.67%
-
Net Worth 249,615 239,894 215,999 177,937 89,955 27.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Div 47,250 40,500 13,500 20,249 - -
Div Payout % 74.24% 79.56% 20.73% 24.73% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Net Worth 249,615 239,894 215,999 177,937 89,955 27.10%
NOSH 1,350,000 1,350,000 1,350,000 675,029 89,955 89.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
NP Margin 21.18% 23.58% 27.42% 31.41% 14.81% -
ROE 25.50% 21.22% 30.15% 46.03% 18.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 22.21 15.94 17.58 38.63 124.85 -33.35%
EPS 4.71 3.77 4.82 12.13 18.49 -27.48%
DPS 3.50 3.00 1.00 3.00 0.00 -
NAPS 0.1849 0.1777 0.16 0.2636 1.00 -32.74%
Adjusted Per Share Value based on latest NOSH - 675,029
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 10.09 7.24 7.99 8.78 3.78 25.95%
EPS 2.14 1.71 2.19 2.76 0.56 37.03%
DPS 1.59 1.36 0.45 0.68 0.00 -
NAPS 0.084 0.0807 0.0727 0.0599 0.0303 27.08%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 -
Price 1.21 1.40 1.23 2.19 2.01 -
P/RPS 5.45 8.78 7.00 5.67 1.61 33.18%
P/EPS 25.67 37.13 25.50 18.05 10.87 22.38%
EY 3.90 2.69 3.92 5.54 9.20 -18.26%
DY 2.89 2.14 0.81 1.37 0.00 -
P/NAPS 6.54 7.88 7.69 8.31 2.01 31.95%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 27/02/17 26/02/16 27/02/15 03/03/14 - -
Price 1.16 1.39 1.10 3.56 0.00 -
P/RPS 5.22 8.72 6.26 9.22 0.00 -
P/EPS 24.61 36.86 22.81 29.34 0.00 -
EY 4.06 2.71 4.38 3.41 0.00 -
DY 3.02 2.16 0.91 0.84 0.00 -
P/NAPS 6.27 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