[DSONIC] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 8.11%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Revenue 223,136 286,576 299,786 215,170 237,263 260,742 112,306 11.60%
PBT 43,153 71,390 73,861 51,051 68,707 93,744 23,842 9.95%
Tax -3,705 -3,735 -10,379 -304 -3,641 -11,845 -7,213 -10.10%
NP 39,448 67,655 63,482 50,747 65,066 81,899 16,629 14.80%
-
NP to SH 39,557 67,784 63,645 50,904 65,116 81,899 16,629 14.86%
-
Tax Rate 8.59% 5.23% 14.05% 0.60% 5.30% 12.64% 30.25% -
Total Cost 183,688 218,921 236,304 164,423 172,197 178,843 95,677 10.99%
-
Net Worth 258,390 263,384 249,615 239,894 215,999 177,937 89,955 18.37%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Div 40,500 60,750 47,250 40,500 13,500 20,249 - -
Div Payout % 102.38% 89.62% 74.24% 79.56% 20.73% 24.73% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Net Worth 258,390 263,384 249,615 239,894 215,999 177,937 89,955 18.37%
NOSH 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 675,029 89,955 54.19%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
NP Margin 17.68% 23.61% 21.18% 23.58% 27.42% 31.41% 14.81% -
ROE 15.31% 25.74% 25.50% 21.22% 30.15% 46.03% 18.49% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 16.53 21.23 22.21 15.94 17.58 38.63 124.85 -27.62%
EPS 2.93 5.02 4.71 3.77 4.82 12.13 18.49 -25.51%
DPS 3.00 4.50 3.50 3.00 1.00 3.00 0.00 -
NAPS 0.1914 0.1951 0.1849 0.1777 0.16 0.2636 1.00 -23.22%
Adjusted Per Share Value based on latest NOSH - 1,350,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
RPS 7.51 9.65 10.09 7.24 7.99 8.78 3.78 11.60%
EPS 1.33 2.28 2.14 1.71 2.19 2.76 0.56 14.83%
DPS 1.36 2.04 1.59 1.36 0.45 0.68 0.00 -
NAPS 0.087 0.0886 0.084 0.0807 0.0727 0.0599 0.0303 18.36%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 28/09/12 -
Price 0.405 1.16 1.21 1.40 1.23 2.19 2.01 -
P/RPS 2.45 5.46 5.45 8.78 7.00 5.67 1.61 6.94%
P/EPS 13.82 23.10 25.67 37.13 25.50 18.05 10.87 3.91%
EY 7.23 4.33 3.90 2.69 3.92 5.54 9.20 -3.77%
DY 7.41 3.88 2.89 2.14 0.81 1.37 0.00 -
P/NAPS 2.12 5.95 6.54 7.88 7.69 8.31 2.01 0.85%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 30/09/12 CAGR
Date 31/05/19 28/02/18 27/02/17 26/02/16 27/02/15 03/03/14 - -
Price 0.455 1.04 1.16 1.39 1.10 3.56 0.00 -
P/RPS 2.75 4.90 5.22 8.72 6.26 9.22 0.00 -
P/EPS 15.53 20.71 24.61 36.86 22.81 29.34 0.00 -
EY 6.44 4.83 4.06 2.71 4.38 3.41 0.00 -
DY 6.59 4.33 3.02 2.16 0.91 0.84 0.00 -
P/NAPS 2.38 5.33 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