[DESTINI] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 7.95%
YoY- 27.22%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 401,116 685,602 354,425 270,057 166,965 93,314 56,837 38.47%
PBT 10,193 41,761 46,332 25,688 21,340 14,005 8,168 3.75%
Tax -7,928 -12,411 -15,183 -8,445 -6,589 -3,134 -1,102 38.92%
NP 2,265 29,350 31,149 17,243 14,751 10,871 7,066 -17.26%
-
NP to SH 1,806 30,675 33,002 21,081 16,571 8,214 7,067 -20.33%
-
Tax Rate 77.78% 29.72% 32.77% 32.88% 30.88% 22.38% 13.49% -
Total Cost 398,851 656,252 323,276 252,814 152,214 82,443 49,771 41.43%
-
Net Worth 509,225 509,225 491,268 350,073 279,045 103,656 52,023 46.23%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 509,225 509,225 491,268 350,073 279,045 103,656 52,023 46.23%
NOSH 1,155,230 1,155,230 1,155,230 866,090 797,500 482,124 330,729 23.16%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 0.56% 4.28% 8.79% 6.38% 8.83% 11.65% 12.43% -
ROE 0.35% 6.02% 6.72% 6.02% 5.94% 7.92% 13.58% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 34.72 59.35 34.67 31.18 20.94 19.35 17.19 12.42%
EPS 0.16 2.66 3.23 2.43 2.08 1.70 2.14 -35.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.4408 0.4805 0.4042 0.3499 0.215 0.1573 18.72%
Adjusted Per Share Value based on latest NOSH - 866,090
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 80.37 137.38 71.02 54.11 33.46 18.70 11.39 38.47%
EPS 0.36 6.15 6.61 4.22 3.32 1.65 1.42 -20.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0204 1.0204 0.9844 0.7015 0.5591 0.2077 0.1042 46.24%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.205 0.52 0.60 0.59 0.60 0.43 0.33 -
P/RPS 0.59 0.88 1.73 1.89 2.87 2.22 1.92 -17.84%
P/EPS 131.13 19.58 18.59 24.24 28.88 25.24 15.44 42.81%
EY 0.76 5.11 5.38 4.13 3.46 3.96 6.48 -30.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.18 1.25 1.46 1.71 2.00 2.10 -22.07%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 05/03/19 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.22 0.59 0.75 0.56 0.57 0.49 0.315 -
P/RPS 0.63 0.99 2.16 1.80 2.72 2.53 1.83 -16.27%
P/EPS 140.73 22.22 23.24 23.01 27.43 28.76 14.74 45.62%
EY 0.71 4.50 4.30 4.35 3.65 3.48 6.78 -31.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.34 1.56 1.39 1.63 2.28 2.00 -20.62%

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