[DESTINI] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 8.08%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 175,841 166,965 140,780 120,132 106,046 93,314 80,583 68.31%
PBT 18,268 21,340 18,588 15,367 15,185 14,005 13,084 24.94%
Tax -6,433 -6,589 -6,761 -3,777 -3,298 -3,134 -2,352 95.69%
NP 11,835 14,751 11,827 11,590 11,887 10,871 10,732 6.74%
-
NP to SH 14,340 16,571 12,453 9,605 8,887 8,214 8,889 37.59%
-
Tax Rate 35.21% 30.88% 36.37% 24.58% 21.72% 22.38% 17.98% -
Total Cost 164,006 152,214 128,953 108,542 94,159 82,443 69,851 76.74%
-
Net Worth 243,104 279,045 283,193 274,446 105,835 103,656 62,053 148.72%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 243,104 279,045 283,193 274,446 105,835 103,656 62,053 148.72%
NOSH 775,454 797,500 792,592 724,705 489,523 482,124 367,179 64.68%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.73% 8.83% 8.40% 9.65% 11.21% 11.65% 13.32% -
ROE 5.90% 5.94% 4.40% 3.50% 8.40% 7.92% 14.32% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.68 20.94 17.76 16.58 21.66 19.35 21.95 2.20%
EPS 1.85 2.08 1.57 1.33 1.82 1.70 2.42 -16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.3499 0.3573 0.3787 0.2162 0.215 0.169 51.03%
Adjusted Per Share Value based on latest NOSH - 724,705
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 35.33 33.54 28.28 24.13 21.30 18.75 16.19 68.32%
EPS 2.88 3.33 2.50 1.93 1.79 1.65 1.79 37.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4884 0.5606 0.5689 0.5514 0.2126 0.2082 0.1247 148.67%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.58 0.60 0.64 0.74 0.525 0.43 0.38 -
P/RPS 2.56 2.87 3.60 4.46 2.42 2.22 1.73 29.88%
P/EPS 31.36 28.88 40.73 55.83 28.92 25.24 15.70 58.67%
EY 3.19 3.46 2.45 1.79 3.46 3.96 6.37 -36.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.71 1.79 1.95 2.43 2.00 2.25 -12.24%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 -
Price 0.58 0.57 0.59 0.68 0.65 0.49 0.375 -
P/RPS 2.56 2.72 3.32 4.10 3.00 2.53 1.71 30.89%
P/EPS 31.36 27.43 37.55 51.31 35.80 28.76 15.49 60.10%
EY 3.19 3.65 2.66 1.95 2.79 3.48 6.46 -37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.63 1.65 1.80 3.01 2.28 2.22 -11.45%

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