[DESTINI] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.65%
YoY- 40.09%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 693,026 329,845 241,077 140,780 80,583 34,931 39,145 61.36%
PBT 57,223 38,077 22,252 18,588 13,084 2,022 6,420 43.94%
Tax -20,808 -12,367 -3,915 -6,761 -2,352 68 -153 126.60%
NP 36,415 25,710 18,337 11,827 10,732 2,090 6,267 34.04%
-
NP to SH 37,009 30,544 19,529 12,453 8,889 2,090 6,267 34.40%
-
Tax Rate 36.36% 32.48% 17.59% 36.37% 17.98% -3.36% 2.38% -
Total Cost 656,611 304,135 222,740 128,953 69,851 32,841 32,878 64.64%
-
Net Worth 504,604 469,824 268,650 283,193 62,053 18,508 16,316 77.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 504,604 469,824 268,650 283,193 62,053 18,508 16,316 77.07%
NOSH 1,155,230 989,730 807,727 792,592 367,179 144,038 80,059 55.96%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.25% 7.79% 7.61% 8.40% 13.32% 5.98% 16.01% -
ROE 7.33% 6.50% 7.27% 4.40% 14.32% 11.29% 38.41% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 59.99 33.33 29.85 17.76 21.95 24.25 48.90 3.46%
EPS 3.20 3.09 2.42 1.57 2.42 1.45 7.83 -13.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4368 0.4747 0.3326 0.3573 0.169 0.1285 0.2038 13.53%
Adjusted Per Share Value based on latest NOSH - 792,592
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 139.23 66.27 48.43 28.28 16.19 7.02 7.86 61.38%
EPS 7.44 6.14 3.92 2.50 1.79 0.42 1.26 34.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 0.9439 0.5397 0.5689 0.1247 0.0372 0.0328 77.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.565 0.84 0.575 0.64 0.38 0.31 0.255 -
P/RPS 0.94 2.52 1.93 3.60 1.73 1.28 0.52 10.36%
P/EPS 17.64 27.22 23.78 40.73 15.70 21.36 3.26 32.46%
EY 5.67 3.67 4.20 2.45 6.37 4.68 30.70 -24.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.77 1.73 1.79 2.25 2.41 1.25 0.52%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 30/11/12 25/11/11 -
Price 0.43 0.785 0.615 0.59 0.375 0.33 0.25 -
P/RPS 0.72 2.36 2.06 3.32 1.71 1.36 0.51 5.91%
P/EPS 13.42 25.44 25.44 37.55 15.49 22.74 3.19 27.02%
EY 7.45 3.93 3.93 2.66 6.46 4.40 31.31 -21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.65 1.85 1.65 2.22 2.57 1.23 -3.71%

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