[DESTINI] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 8.08%
YoY- 17.05%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 550,745 371,560 189,936 120,132 75,236 32,499 35,526 57.84%
PBT 45,299 40,638 21,721 15,367 11,128 2,779 -3,653 -
Tax -14,773 -12,454 -6,801 -3,777 -2,350 -85 -653 68.09%
NP 30,526 28,184 14,920 11,590 8,778 2,694 -4,306 -
-
NP to SH 33,117 32,699 16,701 9,605 8,206 2,694 -4,306 -
-
Tax Rate 32.61% 30.65% 31.31% 24.58% 21.12% 3.06% - -
Total Cost 520,219 343,376 175,016 108,542 66,458 29,805 39,832 53.39%
-
Net Worth 496,055 378,207 257,498 274,446 60,431 17,332 14,944 79.17%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 496,055 378,207 257,498 274,446 60,431 17,332 14,944 79.17%
NOSH 1,155,230 926,979 798,444 724,705 367,142 79,545 80,000 55.98%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.54% 7.59% 7.86% 9.65% 11.67% 8.29% -12.12% -
ROE 6.68% 8.65% 6.49% 3.50% 13.58% 15.54% -28.81% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 47.67 40.08 23.79 16.58 20.49 40.86 44.41 1.18%
EPS 2.87 3.53 2.09 1.33 2.24 3.39 -5.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4294 0.408 0.3225 0.3787 0.1646 0.2179 0.1868 14.86%
Adjusted Per Share Value based on latest NOSH - 724,705
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 110.36 74.45 38.06 24.07 15.08 6.51 7.12 57.83%
EPS 6.64 6.55 3.35 1.92 1.64 0.54 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.994 0.7578 0.516 0.5499 0.1211 0.0347 0.0299 79.22%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.695 0.56 0.625 0.74 0.325 0.25 0.255 -
P/RPS 1.46 1.40 2.63 4.46 1.59 0.61 0.57 16.95%
P/EPS 24.24 15.88 29.88 55.83 14.54 7.38 -4.74 -
EY 4.12 6.30 3.35 1.79 6.88 13.55 -21.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.37 1.94 1.95 1.97 1.15 1.37 2.83%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 23/08/11 -
Price 0.605 0.655 0.59 0.68 0.39 0.36 0.255 -
P/RPS 1.27 1.63 2.48 4.10 1.90 0.88 0.57 14.27%
P/EPS 21.10 18.57 28.21 51.31 17.45 10.63 -4.74 -
EY 4.74 5.39 3.55 1.95 5.73 9.41 -21.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.61 1.83 1.80 2.37 1.65 1.37 0.48%

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