[DESTINI] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 8.74%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 685,602 693,026 550,745 496,390 354,425 329,845 371,560 50.27%
PBT 41,761 57,223 45,299 49,694 46,332 38,077 40,638 1.82%
Tax -12,411 -20,808 -14,773 -16,089 -15,183 -12,367 -12,454 -0.22%
NP 29,350 36,415 30,526 33,605 31,149 25,710 28,184 2.73%
-
NP to SH 30,675 37,009 33,117 35,886 33,002 30,544 32,699 -4.15%
-
Tax Rate 29.72% 36.36% 32.61% 32.38% 32.77% 32.48% 30.65% -
Total Cost 656,252 656,611 520,219 462,785 323,276 304,135 343,376 53.82%
-
Net Worth 509,225 504,604 496,055 489,397 491,268 469,824 378,207 21.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 509,225 504,604 496,055 489,397 491,268 469,824 378,207 21.86%
NOSH 1,155,230 1,155,230 1,155,230 1,155,057 1,155,230 989,730 926,979 15.75%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.28% 5.25% 5.54% 6.77% 8.79% 7.79% 7.59% -
ROE 6.02% 7.33% 6.68% 7.33% 6.72% 6.50% 8.65% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 59.35 59.99 47.67 42.98 34.67 33.33 40.08 29.82%
EPS 2.66 3.20 2.87 3.11 3.23 3.09 3.53 -17.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.4368 0.4294 0.4237 0.4805 0.4747 0.408 5.27%
Adjusted Per Share Value based on latest NOSH - 1,155,057
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 137.74 139.23 110.65 99.73 71.20 66.27 74.65 50.26%
EPS 6.16 7.44 6.65 7.21 6.63 6.14 6.57 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.023 1.0138 0.9966 0.9832 0.987 0.9439 0.7598 21.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.52 0.565 0.695 0.75 0.60 0.84 0.56 -
P/RPS 0.88 0.94 1.46 1.75 1.73 2.52 1.40 -26.55%
P/EPS 19.58 17.64 24.24 24.14 18.59 27.22 15.88 14.94%
EY 5.11 5.67 4.12 4.14 5.38 3.67 6.30 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.62 1.77 1.25 1.77 1.37 -9.44%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 27/02/17 22/11/16 08/08/16 -
Price 0.59 0.43 0.605 0.71 0.75 0.785 0.655 -
P/RPS 0.99 0.72 1.27 1.65 2.16 2.36 1.63 -28.21%
P/EPS 22.22 13.42 21.10 22.85 23.24 25.44 18.57 12.67%
EY 4.50 7.45 4.74 4.38 4.30 3.93 5.39 -11.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.98 1.41 1.68 1.56 1.65 1.61 -11.48%

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