[DESTINI] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 11.75%
YoY- 21.17%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 585,559 599,458 685,602 693,026 550,745 496,390 354,425 39.88%
PBT 38,642 38,481 41,761 57,223 45,299 49,694 46,332 -11.42%
Tax -10,641 -11,028 -12,411 -20,808 -14,773 -16,089 -15,183 -21.15%
NP 28,001 27,453 29,350 36,415 30,526 33,605 31,149 -6.87%
-
NP to SH 27,874 28,374 30,675 37,009 33,117 35,886 33,002 -10.67%
-
Tax Rate 27.54% 28.66% 29.72% 36.36% 32.61% 32.38% 32.77% -
Total Cost 557,558 572,005 656,252 656,611 520,219 462,785 323,276 43.96%
-
Net Worth 520,431 514,886 509,225 504,604 496,055 489,397 491,268 3.93%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 520,431 514,886 509,225 504,604 496,055 489,397 491,268 3.93%
NOSH 1,155,230 1,155,230 1,155,230 1,155,230 1,155,230 1,155,057 1,155,230 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.78% 4.58% 4.28% 5.25% 5.54% 6.77% 8.79% -
ROE 5.36% 5.51% 6.02% 7.33% 6.68% 7.33% 6.72% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.69 51.89 59.35 59.99 47.67 42.98 34.67 28.90%
EPS 2.41 2.46 2.66 3.20 2.87 3.11 3.23 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4505 0.4457 0.4408 0.4368 0.4294 0.4237 0.4805 -4.21%
Adjusted Per Share Value based on latest NOSH - 1,155,230
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 117.33 120.12 137.38 138.87 110.36 99.47 71.02 39.87%
EPS 5.59 5.69 6.15 7.42 6.64 7.19 6.61 -10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0428 1.0317 1.0204 1.0111 0.994 0.9806 0.9844 3.92%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.245 0.475 0.52 0.565 0.695 0.75 0.60 -
P/RPS 0.48 0.92 0.88 0.94 1.46 1.75 1.73 -57.55%
P/EPS 10.15 19.34 19.58 17.64 24.24 24.14 18.59 -33.27%
EY 9.85 5.17 5.11 5.67 4.12 4.14 5.38 49.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.07 1.18 1.29 1.62 1.77 1.25 -42.94%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 31/05/17 27/02/17 -
Price 0.295 0.21 0.59 0.43 0.605 0.71 0.75 -
P/RPS 0.58 0.40 0.99 0.72 1.27 1.65 2.16 -58.47%
P/EPS 12.23 8.55 22.22 13.42 21.10 22.85 23.24 -34.89%
EY 8.18 11.70 4.50 7.45 4.74 4.38 4.30 53.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.47 1.34 0.98 1.41 1.68 1.56 -44.30%

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