[DESTINI] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.59%
YoY- 16.23%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 140,780 120,132 106,046 93,314 80,583 75,236 64,795 67.67%
PBT 18,588 15,367 15,185 14,005 13,084 11,128 9,924 51.89%
Tax -6,761 -3,777 -3,298 -3,134 -2,352 -2,350 -1,371 189.44%
NP 11,827 11,590 11,887 10,871 10,732 8,778 8,553 24.09%
-
NP to SH 12,453 9,605 8,887 8,214 8,889 8,206 8,042 33.81%
-
Tax Rate 36.37% 24.58% 21.72% 22.38% 17.98% 21.12% 13.81% -
Total Cost 128,953 108,542 94,159 82,443 69,851 66,458 56,242 73.79%
-
Net Worth 283,193 274,446 105,835 103,656 62,053 60,431 58,750 185.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 283,193 274,446 105,835 103,656 62,053 60,431 58,750 185.08%
NOSH 792,592 724,705 489,523 482,124 367,179 367,142 354,558 70.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.40% 9.65% 11.21% 11.65% 13.32% 11.67% 13.20% -
ROE 4.40% 3.50% 8.40% 7.92% 14.32% 13.58% 13.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.76 16.58 21.66 19.35 21.95 20.49 18.27 -1.86%
EPS 1.57 1.33 1.82 1.70 2.42 2.24 2.27 -21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3573 0.3787 0.2162 0.215 0.169 0.1646 0.1657 66.82%
Adjusted Per Share Value based on latest NOSH - 482,124
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.21 24.07 21.25 18.70 16.15 15.08 12.98 67.70%
EPS 2.50 1.92 1.78 1.65 1.78 1.64 1.61 34.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5675 0.5499 0.2121 0.2077 0.1243 0.1211 0.1177 185.13%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.74 0.525 0.43 0.38 0.325 0.32 -
P/RPS 3.60 4.46 2.42 2.22 1.73 1.59 1.75 61.67%
P/EPS 40.73 55.83 28.92 25.24 15.70 14.54 14.11 102.60%
EY 2.45 1.79 3.46 3.96 6.37 6.88 7.09 -50.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.95 2.43 2.00 2.25 1.97 1.93 -4.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 18/04/13 -
Price 0.59 0.68 0.65 0.49 0.375 0.39 0.375 -
P/RPS 3.32 4.10 3.00 2.53 1.71 1.90 2.05 37.86%
P/EPS 37.55 51.31 35.80 28.76 15.49 17.45 16.53 72.71%
EY 2.66 1.95 2.79 3.48 6.46 5.73 6.05 -42.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.80 3.01 2.28 2.22 2.37 2.26 -18.90%

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