[DESTINI] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.95%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 329,845 371,560 313,863 270,057 241,077 189,936 175,841 51.92%
PBT 38,077 40,638 34,006 25,688 22,252 21,721 18,268 62.95%
Tax -12,367 -12,454 -11,056 -8,445 -3,915 -6,801 -6,433 54.42%
NP 25,710 28,184 22,950 17,243 18,337 14,920 11,835 67.49%
-
NP to SH 30,544 32,699 27,393 21,081 19,529 16,701 14,340 65.31%
-
Tax Rate 32.48% 30.65% 32.51% 32.88% 17.59% 31.31% 35.21% -
Total Cost 304,135 343,376 290,913 252,814 222,740 175,016 164,006 50.77%
-
Net Worth 469,824 378,207 357,790 350,073 268,650 257,498 243,104 54.96%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 469,824 378,207 357,790 350,073 268,650 257,498 243,104 54.96%
NOSH 989,730 926,979 918,589 866,090 807,727 798,444 775,454 17.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.79% 7.59% 7.31% 6.38% 7.61% 7.86% 6.73% -
ROE 6.50% 8.65% 7.66% 6.02% 7.27% 6.49% 5.90% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 33.33 40.08 34.17 31.18 29.85 23.79 22.68 29.16%
EPS 3.09 3.53 2.98 2.43 2.42 2.09 1.85 40.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4747 0.408 0.3895 0.4042 0.3326 0.3225 0.3135 31.76%
Adjusted Per Share Value based on latest NOSH - 866,090
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.61 7.45 6.29 5.41 4.83 3.81 3.52 52.03%
EPS 0.61 0.66 0.55 0.42 0.39 0.33 0.29 63.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0941 0.0758 0.0717 0.0701 0.0538 0.0516 0.0487 54.94%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.84 0.56 0.595 0.59 0.575 0.625 0.58 -
P/RPS 2.52 1.40 1.74 1.89 1.93 2.63 2.56 -1.04%
P/EPS 27.22 15.88 19.95 24.24 23.78 29.88 31.36 -8.98%
EY 3.67 6.30 5.01 4.13 4.20 3.35 3.19 9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.37 1.53 1.46 1.73 1.94 1.85 -2.89%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 29/05/15 -
Price 0.785 0.655 0.61 0.56 0.615 0.59 0.58 -
P/RPS 2.36 1.63 1.79 1.80 2.06 2.48 2.56 -5.26%
P/EPS 25.44 18.57 20.46 23.01 25.44 28.21 31.36 -12.98%
EY 3.93 5.39 4.89 4.35 3.93 3.55 3.19 14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.61 1.57 1.39 1.85 1.83 1.85 -7.32%

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