[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 36.85%
YoY- 27.23%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 318,645 380,726 327,008 270,056 238,926 177,720 151,784 63.73%
PBT 33,778 42,876 38,472 25,690 17,261 12,978 5,200 246.95%
Tax -8,168 -12,224 -11,552 -8,446 -2,937 -4,206 -1,108 277.40%
NP 25,610 30,652 26,920 17,244 14,324 8,772 4,092 238.47%
-
NP to SH 28,021 32,128 28,660 21,082 15,405 8,892 3,412 305.49%
-
Tax Rate 24.18% 28.51% 30.03% 32.88% 17.02% 32.41% 21.31% -
Total Cost 293,034 350,074 300,088 252,812 224,602 168,948 147,692 57.70%
-
Net Worth 469,824 378,850 357,790 331,569 266,865 260,697 243,104 54.96%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 469,824 378,850 357,790 331,569 266,865 260,697 243,104 54.96%
NOSH 989,730 928,554 918,589 820,311 802,361 808,363 775,454 17.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.04% 8.05% 8.23% 6.39% 6.00% 4.94% 2.70% -
ROE 5.96% 8.48% 8.01% 6.36% 5.77% 3.41% 1.40% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.20 41.00 35.60 32.92 29.78 21.99 19.57 39.24%
EPS 2.95 3.46 3.12 2.57 1.92 1.10 0.44 254.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4747 0.408 0.3895 0.4042 0.3326 0.3225 0.3135 31.76%
Adjusted Per Share Value based on latest NOSH - 866,090
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 63.85 76.29 65.52 54.11 47.88 35.61 30.41 63.74%
EPS 5.61 6.44 5.74 4.22 3.09 1.78 0.68 306.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9414 0.7591 0.7169 0.6644 0.5347 0.5224 0.4871 54.97%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.84 0.56 0.595 0.59 0.575 0.625 0.58 -
P/RPS 2.61 1.37 1.67 1.79 1.93 2.84 2.96 -8.02%
P/EPS 29.67 16.18 19.07 22.96 29.95 56.82 131.82 -62.89%
EY 3.37 6.18 5.24 4.36 3.34 1.76 0.76 169.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.37 1.53 1.46 1.73 1.94 1.85 -2.89%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 29/05/15 -
Price 0.785 0.655 0.61 0.56 0.615 0.59 0.58 -
P/RPS 2.44 1.60 1.71 1.70 2.07 2.68 2.96 -12.05%
P/EPS 27.73 18.93 19.55 21.79 32.03 53.64 131.82 -64.52%
EY 3.61 5.28 5.11 4.59 3.12 1.86 0.76 181.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.61 1.57 1.39 1.85 1.83 1.85 -7.32%

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