[DESTINI] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 16.29%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Revenue 354,426 270,056 166,965 93,314 56,837 37,519 45,811 32.56%
PBT 46,330 25,690 21,340 14,005 8,166 7,326 596 82.18%
Tax -15,183 -8,446 -6,590 -3,134 -1,102 -85 -261 75.04%
NP 31,147 17,244 14,750 10,871 7,064 7,241 335 86.73%
-
NP to SH 33,001 21,082 16,570 8,216 7,065 7,241 335 88.22%
-
Tax Rate 32.77% 32.88% 30.88% 22.38% 13.49% 1.16% 43.79% -
Total Cost 323,279 252,812 152,215 82,443 49,773 30,278 45,476 31.02%
-
Net Worth 491,268 331,569 247,771 64,704 47,825 15,642 21,503 53.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Net Worth 491,268 331,569 247,771 64,704 47,825 15,642 21,503 53.89%
NOSH 1,155,230 820,311 708,119 300,952 159,099 79,972 79,761 44.52%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
NP Margin 8.79% 6.39% 8.83% 11.65% 12.43% 19.30% 0.73% -
ROE 6.72% 6.36% 6.69% 12.70% 14.77% 46.29% 1.56% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 34.67 32.92 23.58 31.01 35.72 46.91 57.43 -6.71%
EPS 3.30 2.57 2.34 2.73 4.44 9.05 0.42 32.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4042 0.3499 0.215 0.3006 0.1956 0.2696 8.28%
Adjusted Per Share Value based on latest NOSH - 482,124
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 71.20 54.25 33.54 18.75 11.42 7.54 9.20 32.57%
EPS 6.63 4.24 3.33 1.65 1.42 1.45 0.07 87.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.987 0.6661 0.4978 0.13 0.0961 0.0314 0.0432 53.89%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 10/07/09 -
Price 0.60 0.59 0.60 0.43 0.33 0.25 0.25 -
P/RPS 1.73 1.79 2.54 1.39 0.92 0.53 0.44 20.76%
P/EPS 18.59 22.96 25.64 15.75 7.43 2.76 59.52 -14.81%
EY 5.38 4.36 3.90 6.35 13.46 36.22 1.68 17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.46 1.71 2.00 1.10 1.28 0.93 4.15%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 20/11/09 -
Price 0.75 0.56 0.57 0.49 0.315 0.25 0.255 -
P/RPS 2.16 1.70 2.42 1.58 0.88 0.53 0.44 24.51%
P/EPS 23.24 21.79 24.36 17.95 7.09 2.76 60.71 -12.39%
EY 4.30 4.59 4.11 5.57 14.10 36.22 1.65 14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.39 1.63 2.28 1.05 1.28 0.95 7.07%

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