[DESTINI] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 21.8%
YoY- 40.25%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 685,603 770,114 773,366 894,868 354,426 318,645 380,726 47.85%
PBT 41,761 48,300 40,812 51,920 46,330 33,778 42,876 -1.73%
Tax -12,411 -15,666 -11,404 -15,176 -15,183 -8,168 -12,224 1.01%
NP 29,350 32,633 29,408 36,744 31,147 25,610 30,652 -2.84%
-
NP to SH 30,674 33,364 32,358 40,196 33,001 28,021 32,128 -3.03%
-
Tax Rate 29.72% 32.43% 27.94% 29.23% 32.77% 24.18% 28.51% -
Total Cost 656,253 737,481 743,958 858,124 323,279 293,034 350,074 51.86%
-
Net Worth 509,225 504,604 496,055 489,397 491,268 469,824 378,850 21.72%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 509,225 504,604 496,055 489,397 491,268 469,824 378,850 21.72%
NOSH 1,155,230 1,155,230 1,155,230 1,155,057 1,155,230 989,730 928,554 15.62%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.28% 4.24% 3.80% 4.11% 8.79% 8.04% 8.05% -
ROE 6.02% 6.61% 6.52% 8.21% 6.72% 5.96% 8.48% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 59.35 66.66 66.94 77.47 34.67 32.20 41.00 27.87%
EPS 2.66 2.89 2.80 3.48 3.30 2.95 3.46 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.4368 0.4294 0.4237 0.4805 0.4747 0.408 5.27%
Adjusted Per Share Value based on latest NOSH - 1,155,057
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 137.38 154.31 154.96 179.31 71.02 63.85 76.29 47.85%
EPS 6.15 6.69 6.48 8.05 6.61 5.61 6.44 -3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0204 1.0111 0.994 0.9806 0.9844 0.9414 0.7591 21.73%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.52 0.565 0.695 0.75 0.60 0.84 0.56 -
P/RPS 0.88 0.85 1.04 0.97 1.73 2.61 1.37 -25.49%
P/EPS 19.58 19.56 24.81 21.55 18.59 29.67 16.18 13.51%
EY 5.11 5.11 4.03 4.64 5.38 3.37 6.18 -11.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.62 1.77 1.25 1.77 1.37 -9.44%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 31/05/17 27/02/17 22/11/16 08/08/16 -
Price 0.59 0.43 0.605 0.71 0.75 0.785 0.655 -
P/RPS 0.99 0.65 0.90 0.92 2.16 2.44 1.60 -27.32%
P/EPS 22.22 14.89 21.60 20.40 23.24 27.73 18.93 11.24%
EY 4.50 6.72 4.63 4.90 4.30 3.61 5.28 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.98 1.41 1.68 1.56 1.65 1.61 -11.48%

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