[DESTINI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 57.03%
YoY- 56.54%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 577,586 386,683 223,717 354,426 238,984 190,363 81,752 267.75%
PBT 36,225 20,406 12,980 46,330 25,334 21,438 9,618 141.87%
Tax -11,750 -5,702 -3,794 -15,183 -6,126 -6,112 -2,888 154.63%
NP 24,475 14,704 9,186 31,147 19,208 15,326 6,730 136.30%
-
NP to SH 25,023 16,179 10,049 33,001 21,016 16,064 7,165 130.01%
-
Tax Rate 32.44% 27.94% 29.23% 32.77% 24.18% 28.51% 30.03% -
Total Cost 553,111 371,979 214,531 323,279 219,776 175,037 75,022 278.34%
-
Net Worth 504,604 496,055 489,397 491,268 469,824 378,850 357,790 25.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 504,604 496,055 489,397 491,268 469,824 378,850 357,790 25.73%
NOSH 1,155,230 1,155,230 1,155,057 1,155,230 989,730 928,554 918,589 16.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.24% 3.80% 4.11% 8.79% 8.04% 8.05% 8.23% -
ROE 4.96% 3.26% 2.05% 6.72% 4.47% 4.24% 2.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 50.00 33.47 19.37 34.67 24.15 20.50 8.90 215.69%
EPS 2.17 1.40 0.87 3.30 2.21 1.73 0.78 97.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4368 0.4294 0.4237 0.4805 0.4747 0.408 0.3895 7.93%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 115.73 77.48 44.83 71.02 47.89 38.14 16.38 267.76%
EPS 5.01 3.24 2.01 6.61 4.21 3.22 1.44 129.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0111 0.994 0.9806 0.9844 0.9414 0.7591 0.7169 25.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.565 0.695 0.75 0.60 0.84 0.56 0.595 -
P/RPS 1.13 2.08 3.87 1.73 3.48 2.73 6.69 -69.41%
P/EPS 26.08 49.63 86.21 18.59 39.56 32.37 76.28 -51.07%
EY 3.83 2.02 1.16 5.38 2.53 3.09 1.31 104.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.62 1.77 1.25 1.77 1.37 1.53 -10.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 27/02/17 22/11/16 08/08/16 30/05/16 -
Price 0.43 0.605 0.71 0.75 0.785 0.655 0.61 -
P/RPS 0.86 1.81 3.67 2.16 3.25 3.19 6.85 -74.89%
P/EPS 19.85 43.20 81.61 23.24 36.97 37.86 78.21 -59.87%
EY 5.04 2.31 1.23 4.30 2.70 2.64 1.28 149.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.41 1.68 1.56 1.65 1.61 1.57 -26.94%

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