[DESTINI] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 15.54%
YoY- 172.42%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 CAGR
Revenue 166,965 93,314 56,837 37,519 45,810 56,035 68,046 13.16%
PBT 21,340 14,005 8,168 7,326 596 -18,170 9,555 11.70%
Tax -6,589 -3,134 -1,102 -85 -362 1,572 -4,527 5.30%
NP 14,751 10,871 7,066 7,241 234 -16,598 5,028 15.98%
-
NP to SH 16,571 8,214 7,067 7,241 234 -16,598 5,028 17.86%
-
Tax Rate 30.88% 22.38% 13.49% 1.16% 60.74% - 47.38% -
Total Cost 152,214 82,443 49,771 30,278 45,576 72,633 63,018 12.92%
-
Net Worth 279,045 103,656 52,023 15,749 21,584 17,313 65,790 22.02%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 279,045 103,656 52,023 15,749 21,584 17,313 65,790 22.02%
NOSH 797,500 482,124 330,729 79,464 80,062 79,968 79,591 37.37%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.83% 11.65% 12.43% 19.30% 0.51% -29.62% 7.39% -
ROE 5.94% 7.92% 13.58% 45.98% 1.08% -95.87% 7.64% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.94 19.35 17.19 47.21 57.22 70.07 85.49 -17.62%
EPS 2.08 1.70 2.14 9.11 0.29 -20.76 6.32 -14.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3499 0.215 0.1573 0.1982 0.2696 0.2165 0.8266 -11.17%
Adjusted Per Share Value based on latest NOSH - 79,464
31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 CAGR
RPS 33.54 18.75 11.42 7.54 9.20 11.26 13.67 13.16%
EPS 3.33 1.65 1.42 1.45 0.05 -3.33 1.01 17.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.2082 0.1045 0.0316 0.0434 0.0348 0.1322 22.02%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 10/07/09 19/09/08 - -
Price 0.60 0.43 0.33 0.25 0.25 0.27 0.00 -
P/RPS 2.87 2.22 1.92 0.53 0.44 0.39 0.00 -
P/EPS 28.88 25.24 15.44 2.74 85.54 -1.30 0.00 -
EY 3.46 3.96 6.48 36.45 1.17 -76.87 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.00 2.10 1.26 0.93 1.25 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 20/11/09 10/12/08 30/11/07 -
Price 0.57 0.49 0.315 0.25 0.255 0.15 0.00 -
P/RPS 2.72 2.53 1.83 0.53 0.45 0.21 0.00 -
P/EPS 27.43 28.76 14.74 2.74 87.25 -0.72 0.00 -
EY 3.65 3.48 6.78 36.45 1.15 -138.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.28 2.00 1.26 0.95 0.69 0.00 -

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