[DESTINI] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -13.46%
YoY- 61.36%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 599,458 496,390 313,863 175,841 106,046 64,795 36,418 59.45%
PBT 38,481 49,694 34,006 18,268 15,185 9,924 6,821 33.40%
Tax -11,028 -16,089 -11,056 -6,433 -3,298 -1,371 -85 124.91%
NP 27,453 33,605 22,950 11,835 11,887 8,553 6,736 26.37%
-
NP to SH 28,374 35,886 27,393 14,340 8,887 8,042 6,736 27.06%
-
Tax Rate 28.66% 32.38% 32.51% 35.21% 21.72% 13.81% 1.25% -
Total Cost 572,005 462,785 290,913 164,006 94,159 56,242 29,682 63.70%
-
Net Worth 514,886 489,397 357,790 243,104 105,835 58,750 17,040 76.43%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 514,886 489,397 357,790 243,104 105,835 58,750 17,040 76.43%
NOSH 1,155,230 1,155,057 918,589 775,454 489,523 354,558 79,777 56.09%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.58% 6.77% 7.31% 6.73% 11.21% 13.20% 18.50% -
ROE 5.51% 7.33% 7.66% 5.90% 8.40% 13.69% 39.53% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.89 42.98 34.17 22.68 21.66 18.27 45.65 2.15%
EPS 2.46 3.11 2.98 1.85 1.82 2.27 8.44 -18.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4457 0.4237 0.3895 0.3135 0.2162 0.1657 0.2136 13.03%
Adjusted Per Share Value based on latest NOSH - 775,454
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 120.12 99.47 62.89 35.23 21.25 12.98 7.30 59.44%
EPS 5.69 7.19 5.49 2.87 1.78 1.61 1.35 27.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0317 0.9806 0.7169 0.4871 0.2121 0.1177 0.0341 76.47%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.475 0.75 0.595 0.58 0.525 0.32 0.25 -
P/RPS 0.92 1.75 1.74 2.56 2.42 1.75 0.55 8.94%
P/EPS 19.34 24.14 19.95 31.36 28.92 14.11 2.96 36.70%
EY 5.17 4.14 5.01 3.19 3.46 7.09 33.77 -26.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.77 1.53 1.85 2.43 1.93 1.17 -1.47%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 31/05/17 30/05/16 29/05/15 30/05/14 18/04/13 25/05/12 -
Price 0.21 0.71 0.61 0.58 0.65 0.375 0.25 -
P/RPS 0.40 1.65 1.79 2.56 3.00 2.05 0.55 -5.16%
P/EPS 8.55 22.85 20.46 31.36 35.80 16.53 2.96 19.32%
EY 11.70 4.38 4.89 3.19 2.79 6.05 33.77 -16.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.68 1.57 1.85 3.01 2.26 1.17 -14.09%

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