[DESTINI] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -6.59%
YoY- 56.4%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 323,264 406,363 693,026 329,845 241,077 140,780 80,583 26.03%
PBT 12,983 5,912 57,223 38,077 22,252 18,588 13,084 -0.12%
Tax -8,305 -929 -20,808 -12,367 -3,915 -6,761 -2,352 23.38%
NP 4,678 4,983 36,415 25,710 18,337 11,827 10,732 -12.91%
-
NP to SH 3,389 5,894 37,009 30,544 19,529 12,453 8,889 -14.84%
-
Tax Rate 63.97% 15.71% 36.36% 32.48% 17.59% 36.37% 17.98% -
Total Cost 318,586 401,380 656,611 304,135 222,740 128,953 69,851 28.76%
-
Net Worth 508,301 508,070 504,604 469,824 268,650 283,193 62,053 41.95%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 508,301 508,070 504,604 469,824 268,650 283,193 62,053 41.95%
NOSH 1,155,230 1,155,230 1,155,230 989,730 807,727 792,592 367,179 21.03%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.45% 1.23% 5.25% 7.79% 7.61% 8.40% 13.32% -
ROE 0.67% 1.16% 7.33% 6.50% 7.27% 4.40% 14.32% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 27.98 35.18 59.99 33.33 29.85 17.76 21.95 4.12%
EPS 0.29 0.51 3.20 3.09 2.42 1.57 2.42 -29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.4398 0.4368 0.4747 0.3326 0.3573 0.169 17.28%
Adjusted Per Share Value based on latest NOSH - 989,730
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 64.77 81.43 138.87 66.09 48.31 28.21 16.15 26.03%
EPS 0.68 1.18 7.42 6.12 3.91 2.50 1.78 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0185 1.0181 1.0111 0.9414 0.5383 0.5675 0.1243 41.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.19 0.295 0.565 0.84 0.575 0.64 0.38 -
P/RPS 0.68 0.84 0.94 2.52 1.93 3.60 1.73 -14.40%
P/EPS 64.77 57.82 17.64 27.22 23.78 40.73 15.70 26.62%
EY 1.54 1.73 5.67 3.67 4.20 2.45 6.37 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.67 1.29 1.77 1.73 1.79 2.25 -24.09%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 07/12/18 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 -
Price 0.21 0.135 0.43 0.785 0.615 0.59 0.375 -
P/RPS 0.75 0.38 0.72 2.36 2.06 3.32 1.71 -12.82%
P/EPS 71.58 26.46 13.42 25.44 25.44 37.55 15.49 29.04%
EY 1.40 3.78 7.45 3.93 3.93 2.66 6.46 -22.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.98 1.65 1.85 1.65 2.22 -22.51%

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