[DESTINI] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 13.8%
YoY- 19.39%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 93,314 80,583 75,236 64,795 56,837 34,931 32,499 101.62%
PBT 14,005 13,084 11,128 9,924 8,168 2,022 2,779 193.07%
Tax -3,134 -2,352 -2,350 -1,371 -1,102 68 -85 1000.52%
NP 10,871 10,732 8,778 8,553 7,066 2,090 2,694 152.81%
-
NP to SH 8,214 8,889 8,206 8,042 7,067 2,090 2,694 109.84%
-
Tax Rate 22.38% 17.98% 21.12% 13.81% 13.49% -3.36% 3.06% -
Total Cost 82,443 69,851 66,458 56,242 49,771 32,841 29,805 96.68%
-
Net Worth 103,656 62,053 60,431 58,750 52,023 18,508 17,332 228.40%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 103,656 62,053 60,431 58,750 52,023 18,508 17,332 228.40%
NOSH 482,124 367,179 367,142 354,558 330,729 144,038 79,545 231.33%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.65% 13.32% 11.67% 13.20% 12.43% 5.98% 8.29% -
ROE 7.92% 14.32% 13.58% 13.69% 13.58% 11.29% 15.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.35 21.95 20.49 18.27 17.19 24.25 40.86 -39.16%
EPS 1.70 2.42 2.24 2.27 2.14 1.45 3.39 -36.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.215 0.169 0.1646 0.1657 0.1573 0.1285 0.2179 -0.88%
Adjusted Per Share Value based on latest NOSH - 354,558
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.75 16.19 15.12 13.02 11.42 7.02 6.53 101.63%
EPS 1.65 1.79 1.65 1.62 1.42 0.42 0.54 110.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2082 0.1247 0.1214 0.118 0.1045 0.0372 0.0348 228.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.38 0.325 0.32 0.33 0.31 0.25 -
P/RPS 2.22 1.73 1.59 1.75 1.92 1.28 0.61 136.04%
P/EPS 25.24 15.70 14.54 14.11 15.44 21.36 7.38 126.49%
EY 3.96 6.37 6.88 7.09 6.48 4.68 13.55 -55.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.25 1.97 1.93 2.10 2.41 1.15 44.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 28/08/13 18/04/13 28/02/13 30/11/12 30/08/12 -
Price 0.49 0.375 0.39 0.375 0.315 0.33 0.36 -
P/RPS 2.53 1.71 1.90 2.05 1.83 1.36 0.88 101.80%
P/EPS 28.76 15.49 17.45 16.53 14.74 22.74 10.63 93.81%
EY 3.48 6.46 5.73 6.05 6.78 4.40 9.41 -48.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.22 2.37 2.26 2.00 2.57 1.65 23.98%

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