[DESTINI] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
02-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 16.93%
YoY- 56.82%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 371,560 313,863 270,057 241,077 189,936 175,841 166,965 70.53%
PBT 40,638 34,006 25,688 22,252 21,721 18,268 21,340 53.69%
Tax -12,454 -11,056 -8,445 -3,915 -6,801 -6,433 -6,589 52.93%
NP 28,184 22,950 17,243 18,337 14,920 11,835 14,751 54.03%
-
NP to SH 32,699 27,393 21,081 19,529 16,701 14,340 16,571 57.38%
-
Tax Rate 30.65% 32.51% 32.88% 17.59% 31.31% 35.21% 30.88% -
Total Cost 343,376 290,913 252,814 222,740 175,016 164,006 152,214 72.09%
-
Net Worth 378,207 357,790 350,073 268,650 257,498 243,104 279,045 22.49%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 378,207 357,790 350,073 268,650 257,498 243,104 279,045 22.49%
NOSH 926,979 918,589 866,090 807,727 798,444 775,454 797,500 10.56%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.59% 7.31% 6.38% 7.61% 7.86% 6.73% 8.83% -
ROE 8.65% 7.66% 6.02% 7.27% 6.49% 5.90% 5.94% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 40.08 34.17 31.18 29.85 23.79 22.68 20.94 54.21%
EPS 3.53 2.98 2.43 2.42 2.09 1.85 2.08 42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.408 0.3895 0.4042 0.3326 0.3225 0.3135 0.3499 10.79%
Adjusted Per Share Value based on latest NOSH - 807,727
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 74.45 62.89 54.11 48.31 38.06 35.23 33.46 70.51%
EPS 6.55 5.49 4.22 3.91 3.35 2.87 3.32 57.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7578 0.7169 0.7015 0.5383 0.516 0.4871 0.5591 22.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.56 0.595 0.59 0.575 0.625 0.58 0.60 -
P/RPS 1.40 1.74 1.89 1.93 2.63 2.56 2.87 -38.05%
P/EPS 15.88 19.95 24.24 23.78 29.88 31.36 28.88 -32.90%
EY 6.30 5.01 4.13 4.20 3.35 3.19 3.46 49.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.53 1.46 1.73 1.94 1.85 1.71 -13.75%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.655 0.61 0.56 0.615 0.59 0.58 0.57 -
P/RPS 1.63 1.79 1.80 2.06 2.48 2.56 2.72 -28.94%
P/EPS 18.57 20.46 23.01 25.44 28.21 31.36 27.43 -22.91%
EY 5.39 4.89 4.35 3.93 3.55 3.19 3.65 29.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.57 1.39 1.85 1.83 1.85 1.63 -0.82%

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