[DESTINI] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 8.05%
YoY- 56.55%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 693,026 550,745 496,390 354,425 329,845 371,560 313,863 69.48%
PBT 57,223 45,299 49,694 46,332 38,077 40,638 34,006 41.42%
Tax -20,808 -14,773 -16,089 -15,183 -12,367 -12,454 -11,056 52.37%
NP 36,415 30,526 33,605 31,149 25,710 28,184 22,950 36.00%
-
NP to SH 37,009 33,117 35,886 33,002 30,544 32,699 27,393 22.18%
-
Tax Rate 36.36% 32.61% 32.38% 32.77% 32.48% 30.65% 32.51% -
Total Cost 656,611 520,219 462,785 323,276 304,135 343,376 290,913 71.98%
-
Net Worth 504,604 496,055 489,397 491,268 469,824 378,207 357,790 25.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 504,604 496,055 489,397 491,268 469,824 378,207 357,790 25.73%
NOSH 1,155,230 1,155,230 1,155,057 1,155,230 989,730 926,979 918,589 16.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.25% 5.54% 6.77% 8.79% 7.79% 7.59% 7.31% -
ROE 7.33% 6.68% 7.33% 6.72% 6.50% 8.65% 7.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 59.99 47.67 42.98 34.67 33.33 40.08 34.17 45.48%
EPS 3.20 2.87 3.11 3.23 3.09 3.53 2.98 4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4368 0.4294 0.4237 0.4805 0.4747 0.408 0.3895 7.93%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 139.23 110.65 99.73 71.20 66.27 74.65 63.06 69.47%
EPS 7.44 6.65 7.21 6.63 6.14 6.57 5.50 22.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 0.9966 0.9832 0.987 0.9439 0.7598 0.7188 25.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.565 0.695 0.75 0.60 0.84 0.56 0.595 -
P/RPS 0.94 1.46 1.75 1.73 2.52 1.40 1.74 -33.64%
P/EPS 17.64 24.24 24.14 18.59 27.22 15.88 19.95 -7.86%
EY 5.67 4.12 4.14 5.38 3.67 6.30 5.01 8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.62 1.77 1.25 1.77 1.37 1.53 -10.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 27/02/17 22/11/16 08/08/16 30/05/16 -
Price 0.43 0.605 0.71 0.75 0.785 0.655 0.61 -
P/RPS 0.72 1.27 1.65 2.16 2.36 1.63 1.79 -45.47%
P/EPS 13.42 21.10 22.85 23.24 25.44 18.57 20.46 -24.48%
EY 7.45 4.74 4.38 4.30 3.93 5.39 4.89 32.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.41 1.68 1.56 1.65 1.61 1.57 -26.94%

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