[DESTINI] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.04%
YoY- 204.6%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 106,046 93,314 80,583 75,236 64,795 56,837 34,931 109.80%
PBT 15,185 14,005 13,084 11,128 9,924 8,168 2,022 283.96%
Tax -3,298 -3,134 -2,352 -2,350 -1,371 -1,102 68 -
NP 11,887 10,871 10,732 8,778 8,553 7,066 2,090 218.96%
-
NP to SH 8,887 8,214 8,889 8,206 8,042 7,067 2,090 162.69%
-
Tax Rate 21.72% 22.38% 17.98% 21.12% 13.81% 13.49% -3.36% -
Total Cost 94,159 82,443 69,851 66,458 56,242 49,771 32,841 101.94%
-
Net Worth 105,835 103,656 62,053 60,431 58,750 52,023 18,508 220.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 105,835 103,656 62,053 60,431 58,750 52,023 18,508 220.11%
NOSH 489,523 482,124 367,179 367,142 354,558 330,729 144,038 126.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.21% 11.65% 13.32% 11.67% 13.20% 12.43% 5.98% -
ROE 8.40% 7.92% 14.32% 13.58% 13.69% 13.58% 11.29% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.66 19.35 21.95 20.49 18.27 17.19 24.25 -7.25%
EPS 1.82 1.70 2.42 2.24 2.27 2.14 1.45 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2162 0.215 0.169 0.1646 0.1657 0.1573 0.1285 41.50%
Adjusted Per Share Value based on latest NOSH - 367,142
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 21.25 18.70 16.15 15.08 12.98 11.39 7.00 109.79%
EPS 1.78 1.65 1.78 1.64 1.61 1.42 0.42 162.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2121 0.2077 0.1243 0.1211 0.1177 0.1042 0.0371 220.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.525 0.43 0.38 0.325 0.32 0.33 0.31 -
P/RPS 2.42 2.22 1.73 1.59 1.75 1.92 1.28 52.95%
P/EPS 28.92 25.24 15.70 14.54 14.11 15.44 21.36 22.40%
EY 3.46 3.96 6.37 6.88 7.09 6.48 4.68 -18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.00 2.25 1.97 1.93 2.10 2.41 0.55%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 -
Price 0.65 0.49 0.375 0.39 0.375 0.315 0.33 -
P/RPS 3.00 2.53 1.71 1.90 2.05 1.83 1.36 69.53%
P/EPS 35.80 28.76 15.49 17.45 16.53 14.74 22.74 35.36%
EY 2.79 3.48 6.46 5.73 6.05 6.78 4.40 -26.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 2.28 2.22 2.37 2.26 2.00 2.57 11.12%

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