[DESTINI] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -13.46%
YoY- 61.36%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 270,057 241,077 189,936 175,841 166,965 140,780 120,132 71.35%
PBT 25,688 22,252 21,721 18,268 21,340 18,588 15,367 40.71%
Tax -8,445 -3,915 -6,801 -6,433 -6,589 -6,761 -3,777 70.73%
NP 17,243 18,337 14,920 11,835 14,751 11,827 11,590 30.22%
-
NP to SH 21,081 19,529 16,701 14,340 16,571 12,453 9,605 68.64%
-
Tax Rate 32.88% 17.59% 31.31% 35.21% 30.88% 36.37% 24.58% -
Total Cost 252,814 222,740 175,016 164,006 152,214 128,953 108,542 75.44%
-
Net Worth 350,073 268,650 257,498 243,104 279,045 283,193 274,446 17.56%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 350,073 268,650 257,498 243,104 279,045 283,193 274,446 17.56%
NOSH 866,090 807,727 798,444 775,454 797,500 792,592 724,705 12.57%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.38% 7.61% 7.86% 6.73% 8.83% 8.40% 9.65% -
ROE 6.02% 7.27% 6.49% 5.90% 5.94% 4.40% 3.50% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 31.18 29.85 23.79 22.68 20.94 17.76 16.58 52.18%
EPS 2.43 2.42 2.09 1.85 2.08 1.57 1.33 49.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4042 0.3326 0.3225 0.3135 0.3499 0.3573 0.3787 4.42%
Adjusted Per Share Value based on latest NOSH - 775,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.11 48.31 38.06 35.23 33.46 28.21 24.07 71.35%
EPS 4.22 3.91 3.35 2.87 3.32 2.50 1.92 68.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7015 0.5383 0.516 0.4871 0.5591 0.5675 0.5499 17.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.59 0.575 0.625 0.58 0.60 0.64 0.74 -
P/RPS 1.89 1.93 2.63 2.56 2.87 3.60 4.46 -43.49%
P/EPS 24.24 23.78 29.88 31.36 28.88 40.73 55.83 -42.57%
EY 4.13 4.20 3.35 3.19 3.46 2.45 1.79 74.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.73 1.94 1.85 1.71 1.79 1.95 -17.50%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 02/11/15 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 -
Price 0.56 0.615 0.59 0.58 0.57 0.59 0.68 -
P/RPS 1.80 2.06 2.48 2.56 2.72 3.32 4.10 -42.14%
P/EPS 23.01 25.44 28.21 31.36 27.43 37.55 51.31 -41.32%
EY 4.35 3.93 3.55 3.19 3.65 2.66 1.95 70.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.85 1.83 1.85 1.63 1.65 1.80 -15.78%

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