[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 41.4%
YoY- 16.31%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 140,112 131,778 116,280 93,314 76,824 78,142 65,352 66.19%
PBT 16,045 12,214 17,488 14,005 9,936 9,492 12,768 16.43%
Tax -6,501 -3,780 -1,732 -3,134 -1,668 -2,496 -1,076 231.36%
NP 9,544 8,434 15,756 10,871 8,268 6,996 11,692 -12.64%
-
NP to SH 11,462 8,632 12,336 8,216 5,810 5,852 9,644 12.19%
-
Tax Rate 40.52% 30.95% 9.90% 22.38% 16.79% 26.30% 8.43% -
Total Cost 130,568 123,344 100,524 82,443 68,556 71,146 53,660 80.81%
-
Net Worth 241,866 233,495 105,835 64,704 61,375 59,459 58,750 156.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 241,866 233,495 105,835 64,704 61,375 59,459 58,750 156.64%
NOSH 676,929 616,571 489,523 300,952 363,166 361,234 354,558 53.83%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.81% 6.40% 13.55% 11.65% 10.76% 8.95% 17.89% -
ROE 4.74% 3.70% 11.66% 12.70% 9.47% 9.84% 16.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.70 21.37 23.75 31.01 21.15 21.63 18.43 8.04%
EPS 1.69 1.40 2.52 2.73 1.60 1.62 2.72 -27.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3573 0.3787 0.2162 0.215 0.169 0.1646 0.1657 66.82%
Adjusted Per Share Value based on latest NOSH - 482,124
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.08 26.41 23.30 18.70 15.39 15.66 13.10 66.16%
EPS 2.30 1.73 2.47 1.65 1.16 1.17 1.93 12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4846 0.4679 0.2121 0.1297 0.123 0.1191 0.1177 156.66%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.74 0.525 0.43 0.38 0.325 0.32 -
P/RPS 3.09 3.46 2.21 1.39 1.80 1.50 1.74 46.59%
P/EPS 37.80 52.86 20.83 15.75 23.75 20.06 11.76 117.64%
EY 2.65 1.89 4.80 6.35 4.21 4.98 8.50 -53.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.95 2.43 2.00 2.25 1.97 1.93 -4.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 -
Price 0.59 0.68 0.65 0.49 0.375 0.39 0.375 -
P/RPS 2.85 3.18 2.74 1.58 1.77 1.80 2.03 25.35%
P/EPS 34.84 48.57 25.79 17.95 23.44 24.07 13.79 85.39%
EY 2.87 2.06 3.88 5.57 4.27 4.15 7.25 -46.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.80 3.01 2.28 2.22 2.37 2.26 -18.90%

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