[DESTINI] QoQ 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- 141.97%
YoY- 25.8%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 190,902 162,966 223,717 115,441 48,621 108,611 81,752 75.92%
PBT 15,820 7,426 12,980 20,997 3,896 11,821 9,618 39.29%
Tax -6,048 -1,908 -3,794 -9,058 -13 -3,224 -2,888 63.61%
NP 9,772 5,518 9,186 11,939 3,883 8,597 6,730 28.19%
-
NP to SH 8,845 6,130 10,049 11,985 4,953 8,899 7,165 15.06%
-
Tax Rate 38.23% 25.69% 29.23% 43.14% 0.33% 27.27% 30.03% -
Total Cost 181,130 157,448 214,531 103,502 44,738 100,014 75,022 79.87%
-
Net Worth 504,604 496,055 489,397 491,268 469,824 378,207 357,790 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 504,604 496,055 489,397 491,268 469,824 378,207 357,790 25.73%
NOSH 1,155,230 1,155,230 1,155,057 1,155,230 989,730 926,979 918,589 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 5.12% 3.39% 4.11% 10.34% 7.99% 7.92% 8.23% -
ROE 1.75% 1.24% 2.05% 2.44% 1.05% 2.35% 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 16.53 14.11 19.37 11.29 4.91 11.72 8.90 51.03%
EPS 0.77 0.53 0.87 1.17 0.50 0.96 0.78 -0.85%
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 38.35 32.74 44.95 23.19 9.77 21.82 16.42 75.94%
EPS 1.78 1.23 2.02 2.41 1.00 1.79 1.44 15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 0.9966 0.9832 0.987 0.9439 0.7598 0.7188 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 3.42 4.93 3.87 5.31 17.10 4.78 6.69 -36.03%
P/EPS 73.79 130.98 86.21 51.18 167.85 58.33 76.28 -2.18%
EY 1.36 0.76 1.16 1.95 0.60 1.71 1.31 2.52%
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 2.60 4.29 3.67 6.64 15.98 5.59 6.85 -47.54%
P/EPS 56.16 114.02 81.61 63.98 156.86 68.23 78.21 -19.79%
EY 1.78 0.88 1.23 1.56 0.64 1.47 1.28 24.56%
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