[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 50.15%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 166,965 140,112 131,778 116,280 93,314 76,824 78,142 65.66%
PBT 21,340 16,045 12,214 17,488 14,005 9,936 9,492 71.36%
Tax -6,590 -6,501 -3,780 -1,732 -3,134 -1,668 -2,496 90.68%
NP 14,750 9,544 8,434 15,756 10,871 8,268 6,996 64.19%
-
NP to SH 16,570 11,462 8,632 12,336 8,216 5,810 5,852 99.76%
-
Tax Rate 30.88% 40.52% 30.95% 9.90% 22.38% 16.79% 26.30% -
Total Cost 152,215 130,568 123,344 100,524 82,443 68,556 71,146 65.80%
-
Net Worth 247,771 241,866 233,495 105,835 64,704 61,375 59,459 158.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 247,771 241,866 233,495 105,835 64,704 61,375 59,459 158.28%
NOSH 708,119 676,929 616,571 489,523 300,952 363,166 361,234 56.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.83% 6.81% 6.40% 13.55% 11.65% 10.76% 8.95% -
ROE 6.69% 4.74% 3.70% 11.66% 12.70% 9.47% 9.84% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.58 20.70 21.37 23.75 31.01 21.15 21.63 5.90%
EPS 2.34 1.69 1.40 2.52 2.73 1.60 1.62 27.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3499 0.3573 0.3787 0.2162 0.215 0.169 0.1646 65.09%
Adjusted Per Share Value based on latest NOSH - 489,523
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.46 28.08 26.41 23.30 18.70 15.39 15.66 65.66%
EPS 3.32 2.30 1.73 2.47 1.65 1.16 1.17 100.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4965 0.4846 0.4679 0.2121 0.1297 0.123 0.1191 158.35%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.60 0.64 0.74 0.525 0.43 0.38 0.325 -
P/RPS 2.54 3.09 3.46 2.21 1.39 1.80 1.50 41.93%
P/EPS 25.64 37.80 52.86 20.83 15.75 23.75 20.06 17.72%
EY 3.90 2.65 1.89 4.80 6.35 4.21 4.98 -15.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.79 1.95 2.43 2.00 2.25 1.97 -8.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 -
Price 0.57 0.59 0.68 0.65 0.49 0.375 0.39 -
P/RPS 2.42 2.85 3.18 2.74 1.58 1.77 1.80 21.74%
P/EPS 24.36 34.84 48.57 25.79 17.95 23.44 24.07 0.79%
EY 4.11 2.87 2.06 3.88 5.57 4.27 4.15 -0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.65 1.80 3.01 2.28 2.22 2.37 -22.03%

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