[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -12.78%
YoY- 81.89%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 773,366 894,868 354,426 318,645 380,726 327,008 270,056 101.78%
PBT 40,812 51,920 46,330 33,778 42,876 38,472 25,690 36.18%
Tax -11,404 -15,176 -15,183 -8,168 -12,224 -11,552 -8,446 22.18%
NP 29,408 36,744 31,147 25,610 30,652 26,920 17,244 42.78%
-
NP to SH 32,358 40,196 33,001 28,021 32,128 28,660 21,082 33.09%
-
Tax Rate 27.94% 29.23% 32.77% 24.18% 28.51% 30.03% 32.88% -
Total Cost 743,958 858,124 323,279 293,034 350,074 300,088 252,812 105.48%
-
Net Worth 496,055 489,397 491,268 469,824 378,850 357,790 331,569 30.84%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 496,055 489,397 491,268 469,824 378,850 357,790 331,569 30.84%
NOSH 1,155,230 1,155,057 1,155,230 989,730 928,554 918,589 820,311 25.66%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.80% 4.11% 8.79% 8.04% 8.05% 8.23% 6.39% -
ROE 6.52% 8.21% 6.72% 5.96% 8.48% 8.01% 6.36% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 66.94 77.47 34.67 32.20 41.00 35.60 32.92 60.57%
EPS 2.80 3.48 3.30 2.95 3.46 3.12 2.57 5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4294 0.4237 0.4805 0.4747 0.408 0.3895 0.4042 4.11%
Adjusted Per Share Value based on latest NOSH - 989,730
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 155.37 179.78 71.20 64.02 76.49 65.70 54.25 101.80%
EPS 6.50 8.08 6.63 5.63 6.45 5.76 4.24 32.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9966 0.9832 0.987 0.9439 0.7611 0.7188 0.6661 30.84%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.695 0.75 0.60 0.84 0.56 0.595 0.59 -
P/RPS 1.04 0.97 1.73 2.61 1.37 1.67 1.79 -30.39%
P/EPS 24.81 21.55 18.59 29.67 16.18 19.07 22.96 5.30%
EY 4.03 4.64 5.38 3.37 6.18 5.24 4.36 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.77 1.25 1.77 1.37 1.53 1.46 7.18%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 27/02/17 22/11/16 08/08/16 30/05/16 29/02/16 -
Price 0.605 0.71 0.75 0.785 0.655 0.61 0.56 -
P/RPS 0.90 0.92 2.16 2.44 1.60 1.71 1.70 -34.58%
P/EPS 21.60 20.40 23.24 27.73 18.93 19.55 21.79 -0.58%
EY 4.63 4.90 4.30 3.61 5.28 5.11 4.59 0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.68 1.56 1.65 1.61 1.57 1.39 0.95%

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