[DSONIC] YoY TTM Result on 31-Mar-2021 [#4]

Stock
[DSONIC] DATASONIC GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -71.03%
YoY- -87.89%
Quarter Report
Latest QR
Upcoming QR
DSONIC's Result
DSONIC's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 368,309 344,705 136,428 138,414 247,540 223,098 258,601 6.06%
PBT 122,476 108,183 12,737 11,089 63,395 45,354 70,341 9.67%
Tax -30,244 -31,838 -2,512 -3,805 -3,026 -3,287 -3,220 45.20%
NP 92,232 76,345 10,225 7,284 60,369 42,067 67,121 5.43%
-
NP to SH 92,256 76,367 10,244 7,302 60,322 42,187 67,244 5.40%
-
Tax Rate 24.69% 29.43% 19.72% 34.31% 4.77% 7.25% 4.58% -
Total Cost 276,077 268,360 126,203 131,130 187,171 181,031 191,480 6.28%
-
Net Worth 369,778 362,335 342,425 227,054 256,274 263,249 267,164 5.56%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 84,661 55,137 16,966 11,249 40,490 33,750 54,000 7.77%
Div Payout % 91.77% 72.20% 165.63% 154.06% 67.12% 80.00% 80.30% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 369,778 362,335 342,425 227,054 256,274 263,249 267,164 5.56%
NOSH 2,962,019 2,962,000 2,962,000 2,700,000 1,350,000 1,350,000 1,350,000 13.97%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 25.04% 22.15% 7.49% 5.26% 24.39% 18.86% 25.96% -
ROE 24.95% 21.08% 2.99% 3.22% 23.54% 16.03% 25.17% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 13.08 12.09 4.76 5.25 18.36 16.53 19.16 -6.15%
EPS 3.28 2.68 0.36 0.28 4.47 3.12 4.98 -6.71%
DPS 3.00 1.93 0.59 0.43 3.00 2.50 4.00 -4.67%
NAPS 0.1313 0.1271 0.1194 0.0862 0.1901 0.195 0.1979 -6.60%
Adjusted Per Share Value based on latest NOSH - 2,700,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.40 11.60 4.59 4.66 8.33 7.51 8.70 6.07%
EPS 3.11 2.57 0.34 0.25 2.03 1.42 2.26 5.45%
DPS 2.85 1.86 0.57 0.38 1.36 1.14 1.82 7.75%
NAPS 0.1245 0.122 0.1153 0.0764 0.0863 0.0886 0.0899 5.57%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.44 0.42 0.475 0.55 0.78 0.515 0.88 -
P/RPS 3.36 3.47 9.99 10.47 4.25 3.12 4.59 -5.06%
P/EPS 13.43 15.68 132.98 198.40 17.43 16.48 17.67 -4.46%
EY 7.45 6.38 0.75 0.50 5.74 6.07 5.66 4.68%
DY 6.82 4.61 1.24 0.78 3.85 4.85 4.55 6.97%
P/NAPS 3.35 3.30 3.98 6.38 4.10 2.64 4.45 -4.61%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 13/06/24 26/05/23 31/05/22 27/05/21 25/06/20 03/06/19 31/05/18 -
Price 0.56 0.425 0.56 0.51 1.47 0.44 0.895 -
P/RPS 4.28 3.51 11.77 9.71 8.01 2.66 4.67 -1.44%
P/EPS 17.10 15.87 156.78 183.97 32.85 14.08 17.97 -0.82%
EY 5.85 6.30 0.64 0.54 3.04 7.10 5.57 0.82%
DY 5.36 4.55 1.05 0.84 2.04 5.68 4.47 3.06%
P/NAPS 4.27 3.34 4.69 5.92 7.73 2.26 4.52 -0.94%

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