[DESTINI] QoQ TTM 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- -6.59%
YoY- 56.4%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 550,745 496,390 354,425 329,845 371,560 313,863 270,057 60.88%
PBT 45,299 49,694 46,332 38,077 40,638 34,006 25,688 46.01%
Tax -14,773 -16,089 -15,183 -12,367 -12,454 -11,056 -8,445 45.23%
NP 30,526 33,605 31,149 25,710 28,184 22,950 17,243 46.39%
-
NP to SH 33,117 35,886 33,002 30,544 32,699 27,393 21,081 35.17%
-
Tax Rate 32.61% 32.38% 32.77% 32.48% 30.65% 32.51% 32.88% -
Total Cost 520,219 462,785 323,276 304,135 343,376 290,913 252,814 61.85%
-
Net Worth 496,055 489,397 491,268 469,824 378,207 357,790 350,073 26.18%
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 496,055 489,397 491,268 469,824 378,207 357,790 350,073 26.18%
NOSH 1,155,230 1,155,057 1,155,230 989,730 926,979 918,589 866,090 21.19%
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 5.54% 6.77% 8.79% 7.79% 7.59% 7.31% 6.38% -
ROE 6.68% 7.33% 6.72% 6.50% 8.65% 7.66% 6.02% -
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 47.67 42.98 34.67 33.33 40.08 34.17 31.18 32.74%
EPS 2.87 3.11 3.23 3.09 3.53 2.98 2.43 11.74%
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 110.36 99.47 71.02 66.09 74.45 62.89 54.11 60.89%
EPS 6.64 7.19 6.61 6.12 6.55 5.49 4.22 35.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.994 0.9806 0.9844 0.9414 0.7578 0.7169 0.7015 26.18%
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 1.46 1.75 1.73 2.52 1.40 1.74 1.89 -15.82%
P/EPS 24.24 24.14 18.59 27.22 15.88 19.95 24.24 0.00%
EY 4.12 4.14 5.38 3.67 6.30 5.01 4.13 -0.16%
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 1.27 1.65 2.16 2.36 1.63 1.79 1.80 -20.76%
P/EPS 21.10 22.85 23.24 25.44 18.57 20.46 23.01 -5.61%
EY 4.74 4.38 4.30 3.93 5.39 4.89 4.35 5.89%
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