[DESTINI] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 30.83%
YoY- 81.89%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 386,683 223,717 354,426 238,984 190,363 81,752 270,056 27.06%
PBT 20,406 12,980 46,330 25,334 21,438 9,618 25,690 -14.24%
Tax -5,702 -3,794 -15,183 -6,126 -6,112 -2,888 -8,446 -23.06%
NP 14,704 9,186 31,147 19,208 15,326 6,730 17,244 -10.08%
-
NP to SH 16,179 10,049 33,001 21,016 16,064 7,165 21,082 -16.19%
-
Tax Rate 27.94% 29.23% 32.77% 24.18% 28.51% 30.03% 32.88% -
Total Cost 371,979 214,531 323,279 219,776 175,037 75,022 252,812 29.39%
-
Net Worth 496,055 489,397 491,268 469,824 378,850 357,790 331,569 30.84%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 496,055 489,397 491,268 469,824 378,850 357,790 331,569 30.84%
NOSH 1,155,230 1,155,057 1,155,230 989,730 928,554 918,589 820,311 25.66%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.80% 4.11% 8.79% 8.04% 8.05% 8.23% 6.39% -
ROE 3.26% 2.05% 6.72% 4.47% 4.24% 2.00% 6.36% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.47 19.37 34.67 24.15 20.50 8.90 32.92 1.11%
EPS 1.40 0.87 3.30 2.21 1.73 0.78 2.57 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4294 0.4237 0.4805 0.4747 0.408 0.3895 0.4042 4.11%
Adjusted Per Share Value based on latest NOSH - 989,730
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 77.69 44.95 71.20 48.01 38.24 16.42 54.25 27.07%
EPS 3.25 2.02 6.63 4.22 3.23 1.44 4.24 -16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9966 0.9832 0.987 0.9439 0.7611 0.7188 0.6661 30.84%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.695 0.75 0.60 0.84 0.56 0.595 0.59 -
P/RPS 2.08 3.87 1.73 3.48 2.73 6.69 1.79 10.53%
P/EPS 49.63 86.21 18.59 39.56 32.37 76.28 22.96 67.25%
EY 2.02 1.16 5.38 2.53 3.09 1.31 4.36 -40.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.77 1.25 1.77 1.37 1.53 1.46 7.18%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 27/02/17 22/11/16 08/08/16 30/05/16 29/02/16 -
Price 0.605 0.71 0.75 0.785 0.655 0.61 0.56 -
P/RPS 1.81 3.67 2.16 3.25 3.19 6.85 1.70 4.27%
P/EPS 43.20 81.61 23.24 36.97 37.86 78.21 21.79 57.88%
EY 2.31 1.23 4.30 2.70 2.64 1.28 4.59 -36.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.68 1.56 1.65 1.61 1.57 1.39 0.95%

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