[DESTINI] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.32%
YoY- 325.31%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 120,132 106,046 93,314 80,583 75,236 64,795 56,837 64.92%
PBT 15,367 15,185 14,005 13,084 11,128 9,924 8,168 52.57%
Tax -3,777 -3,298 -3,134 -2,352 -2,350 -1,371 -1,102 127.83%
NP 11,590 11,887 10,871 10,732 8,778 8,553 7,066 39.20%
-
NP to SH 9,605 8,887 8,214 8,889 8,206 8,042 7,067 22.76%
-
Tax Rate 24.58% 21.72% 22.38% 17.98% 21.12% 13.81% 13.49% -
Total Cost 108,542 94,159 82,443 69,851 66,458 56,242 49,771 68.40%
-
Net Worth 274,446 105,835 103,656 62,053 60,431 58,750 52,023 203.96%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 274,446 105,835 103,656 62,053 60,431 58,750 52,023 203.96%
NOSH 724,705 489,523 482,124 367,179 367,142 354,558 330,729 68.94%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.65% 11.21% 11.65% 13.32% 11.67% 13.20% 12.43% -
ROE 3.50% 8.40% 7.92% 14.32% 13.58% 13.69% 13.58% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.58 21.66 19.35 21.95 20.49 18.27 17.19 -2.38%
EPS 1.33 1.82 1.70 2.42 2.24 2.27 2.14 -27.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3787 0.2162 0.215 0.169 0.1646 0.1657 0.1573 79.91%
Adjusted Per Share Value based on latest NOSH - 367,179
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.07 21.25 18.70 16.15 15.08 12.98 11.39 64.90%
EPS 1.92 1.78 1.65 1.78 1.64 1.61 1.42 22.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5499 0.2121 0.2077 0.1243 0.1211 0.1177 0.1042 204.04%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.74 0.525 0.43 0.38 0.325 0.32 0.33 -
P/RPS 4.46 2.42 2.22 1.73 1.59 1.75 1.92 75.66%
P/EPS 55.83 28.92 25.24 15.70 14.54 14.11 15.44 136.13%
EY 1.79 3.46 3.96 6.37 6.88 7.09 6.48 -57.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.43 2.00 2.25 1.97 1.93 2.10 -4.83%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 -
Price 0.68 0.65 0.49 0.375 0.39 0.375 0.315 -
P/RPS 4.10 3.00 2.53 1.71 1.90 2.05 1.83 71.47%
P/EPS 51.31 35.80 28.76 15.49 17.45 16.53 14.74 130.21%
EY 1.95 2.79 3.48 6.46 5.73 6.05 6.78 -56.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 3.01 2.28 2.22 2.37 2.26 2.00 -6.80%

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