Highlights

[DESTINI] YoY Quarter Result on 2018-12-31 [#4]

Stock [DESTINI]: DESTINI BHD
Announcement Date 05-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     111.90%    YoY -     -72.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 102,770 108,017 115,441 90,861 61,881 35,696 22,965 28.36%
  YoY % -4.86% -6.43% 27.05% 46.83% 73.36% 55.44% -
  Horiz. % 447.51% 470.35% 502.68% 395.65% 269.46% 155.44% 100.00%
PBT 9,816 5,535 20,997 12,742 9,306 6,554 5,633 9.69%
  YoY % 77.34% -73.64% 64.79% 36.92% 41.99% 16.35% -
  Horiz. % 174.26% 98.26% 372.75% 226.20% 165.21% 116.35% 100.00%
Tax -7,660 -661 -9,058 -6,242 -1,712 -1,884 -1,102 38.13%
  YoY % -1,058.85% 92.70% -45.11% -264.60% 9.13% -70.96% -
  Horiz. % 695.10% 59.98% 821.96% 566.42% 155.35% 170.96% 100.00%
NP 2,156 4,874 11,939 6,500 7,594 4,670 4,531 -11.64%
  YoY % -55.77% -59.18% 83.68% -14.41% 62.61% 3.07% -
  Horiz. % 47.58% 107.57% 263.50% 143.46% 167.60% 103.07% 100.00%
NP to SH 1,563 5,651 11,985 9,527 7,975 3,857 4,531 -16.25%
  YoY % -72.34% -52.85% 25.80% 19.46% 106.77% -14.88% -
  Horiz. % 34.50% 124.72% 264.51% 210.26% 176.01% 85.12% 100.00%
Tax Rate 78.04 % 11.94 % 43.14 % 48.99 % 18.40 % 28.75 % 19.56 % 25.93%
  YoY % 553.60% -72.32% -11.94% 166.25% -36.00% 46.98% -
  Horiz. % 398.98% 61.04% 220.55% 250.46% 94.07% 146.98% 100.00%
Total Cost 100,614 103,143 103,502 84,361 54,287 31,026 18,434 32.67%
  YoY % -2.45% -0.35% 22.69% 55.40% 74.97% 68.31% -
  Horiz. % 545.81% 559.53% 561.47% 457.64% 294.49% 168.31% 100.00%
Net Worth 509,225 509,225 491,268 350,073 279,045 103,656 52,023 46.23%
  YoY % 0.00% 3.66% 40.33% 25.45% 169.20% 99.25% -
  Horiz. % 978.83% 978.83% 944.31% 672.91% 536.38% 199.25% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 509,225 509,225 491,268 350,073 279,045 103,656 52,023 46.23%
  YoY % 0.00% 3.66% 40.33% 25.45% 169.20% 99.25% -
  Horiz. % 978.83% 978.83% 944.31% 672.91% 536.38% 199.25% 100.00%
NOSH 1,155,230 1,155,230 1,022,411 866,090 797,500 482,124 330,729 23.17%
  YoY % 0.00% 12.99% 18.05% 8.60% 65.41% 45.78% -
  Horiz. % 349.30% 349.30% 309.14% 261.87% 241.13% 145.78% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.10 % 4.51 % 10.34 % 7.15 % 12.27 % 13.08 % 19.73 % -31.15%
  YoY % -53.44% -56.38% 44.62% -41.73% -6.19% -33.71% -
  Horiz. % 10.64% 22.86% 52.41% 36.24% 62.19% 66.29% 100.00%
ROE 0.31 % 1.11 % 2.44 % 2.72 % 2.86 % 3.72 % 8.71 % -42.63%
  YoY % -72.07% -54.51% -10.29% -4.90% -23.12% -57.29% -
  Horiz. % 3.56% 12.74% 28.01% 31.23% 32.84% 42.71% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.90 9.35 11.29 10.49 7.76 7.40 6.94 4.23%
  YoY % -4.81% -17.18% 7.63% 35.18% 4.86% 6.63% -
  Horiz. % 128.24% 134.73% 162.68% 151.15% 111.82% 106.63% 100.00%
EPS 0.14 0.49 1.17 1.10 1.00 0.80 1.37 -31.61%
  YoY % -71.43% -58.12% 6.36% 10.00% 25.00% -41.61% -
  Horiz. % 10.22% 35.77% 85.40% 80.29% 72.99% 58.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4408 0.4408 0.4805 0.4042 0.3499 0.2150 0.1573 18.73%
  YoY % 0.00% -8.26% 18.88% 15.52% 62.74% 36.68% -
  Horiz. % 280.23% 280.23% 305.47% 256.96% 222.44% 136.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.90 9.35 9.99 7.87 5.36 3.09 1.99 28.34%
  YoY % -4.81% -6.41% 26.94% 46.83% 73.46% 55.28% -
  Horiz. % 447.24% 469.85% 502.01% 395.48% 269.35% 155.28% 100.00%
EPS 0.14 0.49 1.04 0.82 0.69 0.33 0.39 -15.69%
  YoY % -71.43% -52.88% 26.83% 18.84% 109.09% -15.38% -
  Horiz. % 35.90% 125.64% 266.67% 210.26% 176.92% 84.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4408 0.4408 0.4253 0.3030 0.2415 0.0897 0.0450 46.25%
  YoY % 0.00% 3.64% 40.36% 25.47% 169.23% 99.33% -
  Horiz. % 979.56% 979.56% 945.11% 673.33% 536.67% 199.33% 100.00%
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 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2050 0.5200 0.6000 0.5900 0.6000 0.4300 0.3300 -
P/RPS 2.30 5.56 5.31 5.62 7.73 5.81 4.75 -11.38%
  YoY % -58.63% 4.71% -5.52% -27.30% 33.05% 22.32% -
  Horiz. % 48.42% 117.05% 111.79% 118.32% 162.74% 122.32% 100.00%
P/EPS 151.52 106.30 51.18 53.64 60.00 53.75 24.09 35.85%
  YoY % 42.54% 107.70% -4.59% -10.60% 11.63% 123.12% -
  Horiz. % 628.97% 441.26% 212.45% 222.66% 249.07% 223.12% 100.00%
EY 0.66 0.94 1.95 1.86 1.67 1.86 4.15 -26.38%
  YoY % -29.79% -51.79% 4.84% 11.38% -10.22% -55.18% -
  Horiz. % 15.90% 22.65% 46.99% 44.82% 40.24% 44.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.47 1.18 1.25 1.46 1.71 2.00 2.10 -22.07%
  YoY % -60.17% -5.60% -14.38% -14.62% -14.50% -4.76% -
  Horiz. % 22.38% 56.19% 59.52% 69.52% 81.43% 95.24% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 05/03/19 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.2200 0.5900 0.7500 0.5600 0.5700 0.4900 0.3150 -
P/RPS 2.47 6.31 6.64 5.34 7.35 6.62 4.54 -9.64%
  YoY % -60.86% -4.97% 24.34% -27.35% 11.03% 45.81% -
  Horiz. % 54.41% 138.99% 146.26% 117.62% 161.89% 145.81% 100.00%
P/EPS 162.60 120.61 63.98 50.91 57.00 61.25 22.99 38.53%
  YoY % 34.81% 88.51% 25.67% -10.68% -6.94% 166.42% -
  Horiz. % 707.26% 524.62% 278.29% 221.44% 247.93% 266.42% 100.00%
EY 0.61 0.83 1.56 1.96 1.75 1.63 4.35 -27.91%
  YoY % -26.51% -46.79% -20.41% 12.00% 7.36% -62.53% -
  Horiz. % 14.02% 19.08% 35.86% 45.06% 40.23% 37.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 1.34 1.56 1.39 1.63 2.28 2.00 -20.62%
  YoY % -62.69% -14.10% 12.23% -14.72% -28.51% 14.00% -
  Horiz. % 25.00% 67.00% 78.00% 69.50% 81.50% 114.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

163  127  449  1529 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.020.00 
 KNM 0.455+0.01 
 ISTONE 0.245+0.02 
 SAPNRG 0.275+0.005 
 HSI-C7F 0.32+0.005 
 KNM-WB 0.205+0.02 
 GPACKET-WB 0.3150.00 
 VELESTO 0.34+0.01 
 D&O 0.67+0.02 
 ARMADA 0.420.00 
Partners & Brokers