[DESTINI] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 29.94%
YoY- 91.03%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 354,425 329,845 371,560 313,863 270,057 241,077 189,936 51.28%
PBT 46,332 38,077 40,638 34,006 25,688 22,252 21,721 65.32%
Tax -15,183 -12,367 -12,454 -11,056 -8,445 -3,915 -6,801 70.39%
NP 31,149 25,710 28,184 22,950 17,243 18,337 14,920 62.98%
-
NP to SH 33,002 30,544 32,699 27,393 21,081 19,529 16,701 57.14%
-
Tax Rate 32.77% 32.48% 30.65% 32.51% 32.88% 17.59% 31.31% -
Total Cost 323,276 304,135 343,376 290,913 252,814 222,740 175,016 50.26%
-
Net Worth 491,268 469,824 378,207 357,790 350,073 268,650 257,498 53.52%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 491,268 469,824 378,207 357,790 350,073 268,650 257,498 53.52%
NOSH 1,155,230 989,730 926,979 918,589 866,090 807,727 798,444 27.78%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.79% 7.79% 7.59% 7.31% 6.38% 7.61% 7.86% -
ROE 6.72% 6.50% 8.65% 7.66% 6.02% 7.27% 6.49% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.67 33.33 40.08 34.17 31.18 29.85 23.79 28.39%
EPS 3.23 3.09 3.53 2.98 2.43 2.42 2.09 33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4747 0.408 0.3895 0.4042 0.3326 0.3225 30.29%
Adjusted Per Share Value based on latest NOSH - 918,589
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 71.02 66.09 74.45 62.89 54.11 48.31 38.06 51.28%
EPS 6.61 6.12 6.55 5.49 4.22 3.91 3.35 56.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9844 0.9414 0.7578 0.7169 0.7015 0.5383 0.516 53.51%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.60 0.84 0.56 0.595 0.59 0.575 0.625 -
P/RPS 1.73 2.52 1.40 1.74 1.89 1.93 2.63 -24.26%
P/EPS 18.59 27.22 15.88 19.95 24.24 23.78 29.88 -27.01%
EY 5.38 3.67 6.30 5.01 4.13 4.20 3.35 36.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.77 1.37 1.53 1.46 1.73 1.94 -25.30%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 -
Price 0.75 0.785 0.655 0.61 0.56 0.615 0.59 -
P/RPS 2.16 2.36 1.63 1.79 1.80 2.06 2.48 -8.76%
P/EPS 23.24 25.44 18.57 20.46 23.01 25.44 28.21 -12.06%
EY 4.30 3.93 5.39 4.89 4.35 3.93 3.55 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.65 1.61 1.57 1.39 1.85 1.83 -10.05%

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