[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 35.95%
YoY- 739.98%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 354,426 318,645 380,726 327,008 270,056 238,926 177,720 58.10%
PBT 46,330 33,778 42,876 38,472 25,690 17,261 12,978 132.68%
Tax -15,183 -8,168 -12,224 -11,552 -8,446 -2,937 -4,206 134.40%
NP 31,147 25,610 30,652 26,920 17,244 14,324 8,772 131.85%
-
NP to SH 33,001 28,021 32,128 28,660 21,082 15,405 8,892 138.75%
-
Tax Rate 32.77% 24.18% 28.51% 30.03% 32.88% 17.02% 32.41% -
Total Cost 323,279 293,034 350,074 300,088 252,812 224,602 168,948 53.82%
-
Net Worth 491,268 469,824 378,850 357,790 331,569 266,865 260,697 52.27%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 491,268 469,824 378,850 357,790 331,569 266,865 260,697 52.27%
NOSH 1,155,230 989,730 928,554 918,589 820,311 802,361 808,363 26.73%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.79% 8.04% 8.05% 8.23% 6.39% 6.00% 4.94% -
ROE 6.72% 5.96% 8.48% 8.01% 6.36% 5.77% 3.41% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 34.67 32.20 41.00 35.60 32.92 29.78 21.99 35.27%
EPS 3.30 2.95 3.46 3.12 2.57 1.92 1.10 107.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4747 0.408 0.3895 0.4042 0.3326 0.3225 30.29%
Adjusted Per Share Value based on latest NOSH - 918,589
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 71.02 63.85 76.29 65.52 54.11 47.88 35.61 58.11%
EPS 6.61 5.61 6.44 5.74 4.22 3.09 1.78 138.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9844 0.9414 0.7591 0.7169 0.6644 0.5347 0.5224 52.26%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.60 0.84 0.56 0.595 0.59 0.575 0.625 -
P/RPS 1.73 2.61 1.37 1.67 1.79 1.93 2.84 -28.03%
P/EPS 18.59 29.67 16.18 19.07 22.96 29.95 56.82 -52.35%
EY 5.38 3.37 6.18 5.24 4.36 3.34 1.76 109.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.77 1.37 1.53 1.46 1.73 1.94 -25.30%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 08/08/16 30/05/16 29/02/16 02/11/15 28/08/15 -
Price 0.75 0.785 0.655 0.61 0.56 0.615 0.59 -
P/RPS 2.16 2.44 1.60 1.71 1.70 2.07 2.68 -13.33%
P/EPS 23.24 27.73 18.93 19.55 21.79 32.03 53.64 -42.59%
EY 4.30 3.61 5.28 5.11 4.59 3.12 1.86 74.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.65 1.61 1.57 1.39 1.85 1.83 -10.05%

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