[DESTINI] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.11%
YoY- 19.07%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 573,280 550,292 685,603 770,114 773,366 894,868 354,426 37.91%
PBT 34,574 38,800 41,761 48,300 40,812 51,920 46,330 -17.77%
Tax -7,864 -9,644 -12,411 -15,666 -11,404 -15,176 -15,183 -35.58%
NP 26,710 29,156 29,350 32,633 29,408 36,744 31,147 -9.76%
-
NP to SH 26,756 30,992 30,674 33,364 32,358 40,196 33,001 -13.08%
-
Tax Rate 22.75% 24.86% 29.72% 32.43% 27.94% 29.23% 32.77% -
Total Cost 546,570 521,136 656,253 737,481 743,958 858,124 323,279 42.05%
-
Net Worth 520,431 514,886 509,225 504,604 496,055 489,397 491,268 3.93%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 520,431 514,886 509,225 504,604 496,055 489,397 491,268 3.93%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,057 1,155,230 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.66% 5.30% 4.28% 4.24% 3.80% 4.11% 8.79% -
ROE 5.14% 6.02% 6.02% 6.61% 6.52% 8.21% 6.72% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.62 47.63 59.35 66.66 66.94 77.47 34.67 27.08%
EPS 2.32 2.68 2.66 2.89 2.80 3.48 3.30 -20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4505 0.4457 0.4408 0.4368 0.4294 0.4237 0.4805 -4.21%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 114.87 110.27 137.38 154.31 154.96 179.31 71.02 37.91%
EPS 5.36 6.21 6.15 6.69 6.48 8.05 6.61 -13.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0428 1.0317 1.0204 1.0111 0.994 0.9806 0.9844 3.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.245 0.475 0.52 0.565 0.695 0.75 0.60 -
P/RPS 0.49 1.00 0.88 0.85 1.04 0.97 1.73 -56.97%
P/EPS 10.58 17.71 19.58 19.56 24.81 21.55 18.59 -31.39%
EY 9.45 5.65 5.11 5.11 4.03 4.64 5.38 45.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.07 1.18 1.29 1.62 1.77 1.25 -42.94%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 31/05/17 27/02/17 -
Price 0.295 0.21 0.59 0.43 0.605 0.71 0.75 -
P/RPS 0.59 0.44 0.99 0.65 0.90 0.92 2.16 -58.00%
P/EPS 12.74 7.83 22.22 14.89 21.60 20.40 23.24 -33.09%
EY 7.85 12.78 4.50 6.72 4.63 4.90 4.30 49.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 1.34 0.98 1.41 1.68 1.56 -44.30%

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