[DESTINI] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	770,114	773,366	894,868	354,426	318,645	380,726	327,008	76.91%
YoY %	-0.42%	-13.58%	152.48%	11.23%	-16.31%	16.43%	-	-
Horiz. %	235.50%	236.50%	273.65%	108.38%	97.44%	116.43%	100.00%	-
PBT	48,300	40,812	51,920	46,330	33,778	42,876	38,472	16.36%
YoY %	18.35%	-21.39%	12.07%	37.16%	-21.22%	11.45%	-	-
Horiz. %	125.55%	106.08%	134.96%	120.43%	87.80%	111.45%	100.00%	-
Tax	-15,666	-11,404	-15,176	-15,183	-8,168	-12,224	-11,552	22.49%
YoY %	-37.37%	24.86%	0.05%	-85.88%	33.18%	-5.82%	-	-
Horiz. %	135.61%	98.72%	131.37%	131.43%	70.71%	105.82%	100.00%	-
NP	32,633	29,408	36,744	31,147	25,610	30,652	26,920	13.67%
YoY %	10.97%	-19.97%	17.97%	21.62%	-16.45%	13.86%	-	-
Horiz. %	121.22%	109.24%	136.49%	115.70%	95.13%	113.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,364	32,358	40,196	33,001	28,021	32,128	28,660	10.65%
YoY %	3.11%	-19.50%	21.80%	17.77%	-12.78%	12.10%	-	-
Horiz. %	116.41%	112.90%	140.25%	115.15%	97.77%	112.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.43%	27.94%	29.23%	32.77%	24.18%	28.51%	30.03%	-
YoY %	16.07%	-4.41%	-10.80%	35.53%	-15.19%	-5.06%	-	-
Horiz. %	107.99%	93.04%	97.34%	109.12%	80.52%	94.94%	100.00%	-
Total Cost	737,481	743,958	858,124	323,279	293,034	350,074	300,088	82.01%
YoY %	-0.87%	-13.30%	165.44%	10.32%	-16.29%	16.66%	-	-
Horiz. %	245.75%	247.91%	285.96%	107.73%	97.65%	116.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	504,604	496,055	489,397	491,268	469,824	378,850	357,790	25.73%
YoY %	1.72%	1.36%	-0.38%	4.56%	24.01%	5.89%	-	-
Horiz. %	141.03%	138.64%	136.78%	137.31%	131.31%	105.89%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	504,604	496,055	489,397	491,268	469,824	378,850	357,790	25.73%
YoY %	1.72%	1.36%	-0.38%	4.56%	24.01%	5.89%	-	-
Horiz. %	141.03%	138.64%	136.78%	137.31%	131.31%	105.89%	100.00%	-
NOSH	1,155,230	1,155,230	1,155,057	1,155,230	989,730	928,554	918,589	16.49%
YoY %	0.00%	0.01%	-0.01%	16.72%	6.59%	1.08%	-	-
Horiz. %	125.76%	125.76%	125.74%	125.76%	107.74%	101.08%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	4.24%	3.80%	4.11%	8.79%	8.04%	8.05%	8.23%	-
YoY %	11.58%	-7.54%	-53.24%	9.33%	-0.12%	-2.19%	-	-
Horiz. %	51.52%	46.17%	49.94%	106.80%	97.69%	97.81%	100.00%	-
ROE	6.61%	6.52%	8.21%	6.72%	5.96%	8.48%	8.01%	-
YoY %	1.38%	-20.58%	22.17%	12.75%	-29.72%	5.87%	-	-
Horiz. %	82.52%	81.40%	102.50%	83.90%	74.41%	105.87%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	66.66	66.94	77.47	34.67	32.20	41.00	35.60	51.86%
YoY %	-0.42%	-13.59%	123.45%	7.67%	-21.46%	15.17%	-	-
Horiz. %	187.25%	188.03%	217.61%	97.39%	90.45%	115.17%	100.00%	-
EPS	2.89	2.80	3.48	3.30	2.95	3.46	3.12	-4.97%
YoY %	3.21%	-19.54%	5.45%	11.86%	-14.74%	10.90%	-	-
Horiz. %	92.63%	89.74%	111.54%	105.77%	94.55%	110.90%	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	0.4368	0.4294	0.4237	0.4805	0.4747	0.408	0.3895	7.93%
YoY %	1.72%	1.35%	-11.82%	1.22%	16.35%	4.75%	-	-
Horiz. %	112.14%	110.24%	108.78%	123.36%	121.87%	104.75%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,155,230
RPS	154.31	154.96	179.31	71.02	63.85	76.29	65.52	76.92%
YoY %	-0.42%	-13.58%	152.48%	11.23%	-16.31%	16.44%	-	-
Horiz. %	235.52%	236.51%	273.67%	108.39%	97.45%	116.44%	100.00%	-
EPS	6.69	6.48	8.05	6.61	5.61	6.44	5.74	10.73%
YoY %	3.24%	-19.50%	21.79%	17.83%	-12.89%	12.20%	-	-
Horiz. %	116.55%	112.89%	140.24%	115.16%	97.74%	112.20%	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	1.0111	0.994	0.9806	0.9844	0.9414	0.7591	0.7169	25.73%
YoY %	1.72%	1.37%	-0.39%	4.57%	24.02%	5.89%	-	-
Horiz. %	141.04%	138.65%	136.78%	137.31%	131.32%	105.89%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	0.565	0.695	0.75	0.60	0.84	0.56	0.595	-
P/RPS	0.85	1.04	0.97	1.73	2.61	1.37	1.67	-36.22%
YoY %	-18.27%	7.22%	-43.93%	-33.72%	90.51%	-17.96%	-	-
Horiz. %	50.90%	62.28%	58.08%	103.59%	156.29%	82.04%	100.00%	-
P/EPS	19.56	24.81	21.55	18.59	29.67	16.18	19.07	1.70%
YoY %	-21.16%	15.13%	15.92%	-37.34%	83.37%	-15.15%	-	-
Horiz. %	102.57%	130.10%	113.00%	97.48%	155.58%	84.85%	100.00%	-
EY	5.11	4.03	4.64	5.38	3.37	6.18	5.24	-1.65%
YoY %	26.80%	-13.15%	-13.75%	59.64%	-45.47%	17.94%	-	-
Horiz. %	97.52%	76.91%	88.55%	102.67%	64.31%	117.94%	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	1.29	1.62	1.77	1.25	1.77	1.37	1.53	-10.74%
YoY %	-20.37%	-8.47%	41.60%	-29.38%	29.20%	-10.46%	-	-
Horiz. %	84.31%	105.88%	115.69%	81.70%	115.69%	89.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	30/08/17	31/05/17	27/02/17	22/11/16	08/08/16	30/05/16	-
Price	0.43	0.605	0.71	0.75	0.785	0.655	0.61	-
P/RPS	0.65	0.90	0.92	2.16	2.44	1.60	1.71	-47.49%
YoY %	-27.78%	-2.17%	-57.41%	-11.48%	52.50%	-6.43%	-	-
Horiz. %	38.01%	52.63%	53.80%	126.32%	142.69%	93.57%	100.00%	-
P/EPS	14.89	21.60	20.40	23.24	27.73	18.93	19.55	-16.58%
YoY %	-31.06%	5.88%	-12.22%	-16.19%	46.49%	-3.17%	-	-
Horiz. %	76.16%	110.49%	104.35%	118.87%	141.84%	96.83%	100.00%	-
EY	6.72	4.63	4.90	4.30	3.61	5.28	5.11	20.01%
YoY %	45.14%	-5.51%	13.95%	19.11%	-31.63%	3.33%	-	-
Horiz. %	131.51%	90.61%	95.89%	84.15%	70.65%	103.33%	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	0.98	1.41	1.68	1.56	1.65	1.61	1.57	-26.94%
YoY %	-30.50%	-16.07%	7.69%	-5.45%	2.48%	2.55%	-	-
Horiz. %	62.42%	89.81%	107.01%	99.36%	105.10%	102.55%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos