[DESTINI] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 29.65%
YoY- 40.09%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 189,936 175,841 166,965 140,780 120,132 106,046 93,314 60.81%
PBT 21,721 18,268 21,340 18,588 15,367 15,185 14,005 34.09%
Tax -6,801 -6,433 -6,589 -6,761 -3,777 -3,298 -3,134 67.85%
NP 14,920 11,835 14,751 11,827 11,590 11,887 10,871 23.57%
-
NP to SH 16,701 14,340 16,571 12,453 9,605 8,887 8,214 60.70%
-
Tax Rate 31.31% 35.21% 30.88% 36.37% 24.58% 21.72% 22.38% -
Total Cost 175,016 164,006 152,214 128,953 108,542 94,159 82,443 65.40%
-
Net Worth 257,498 243,104 279,045 283,193 274,446 105,835 103,656 83.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 257,498 243,104 279,045 283,193 274,446 105,835 103,656 83.72%
NOSH 798,444 775,454 797,500 792,592 724,705 489,523 482,124 40.10%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.86% 6.73% 8.83% 8.40% 9.65% 11.21% 11.65% -
ROE 6.49% 5.90% 5.94% 4.40% 3.50% 8.40% 7.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.79 22.68 20.94 17.76 16.58 21.66 19.35 14.80%
EPS 2.09 1.85 2.08 1.57 1.33 1.82 1.70 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3225 0.3135 0.3499 0.3573 0.3787 0.2162 0.215 31.13%
Adjusted Per Share Value based on latest NOSH - 792,592
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 38.06 35.23 33.46 28.21 24.07 21.25 18.70 60.81%
EPS 3.35 2.87 3.32 2.50 1.92 1.78 1.65 60.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.516 0.4871 0.5591 0.5675 0.5499 0.2121 0.2077 83.73%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.625 0.58 0.60 0.64 0.74 0.525 0.43 -
P/RPS 2.63 2.56 2.87 3.60 4.46 2.42 2.22 11.99%
P/EPS 29.88 31.36 28.88 40.73 55.83 28.92 25.24 11.94%
EY 3.35 3.19 3.46 2.45 1.79 3.46 3.96 -10.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.85 1.71 1.79 1.95 2.43 2.00 -2.01%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 -
Price 0.59 0.58 0.57 0.59 0.68 0.65 0.49 -
P/RPS 2.48 2.56 2.72 3.32 4.10 3.00 2.53 -1.32%
P/EPS 28.21 31.36 27.43 37.55 51.31 35.80 28.76 -1.28%
EY 3.55 3.19 3.65 2.66 1.95 2.79 3.48 1.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.85 1.63 1.65 1.80 3.01 2.28 -13.66%

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