[DESTINI] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 8.19%
YoY- 10.51%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 166,965 140,780 120,132 106,046 93,314 80,583 75,236 69.89%
PBT 21,340 18,588 15,367 15,185 14,005 13,084 11,128 54.17%
Tax -6,589 -6,761 -3,777 -3,298 -3,134 -2,352 -2,350 98.46%
NP 14,751 11,827 11,590 11,887 10,871 10,732 8,778 41.21%
-
NP to SH 16,571 12,453 9,605 8,887 8,214 8,889 8,206 59.55%
-
Tax Rate 30.88% 36.37% 24.58% 21.72% 22.38% 17.98% 21.12% -
Total Cost 152,214 128,953 108,542 94,159 82,443 69,851 66,458 73.49%
-
Net Worth 279,045 283,193 274,446 105,835 103,656 62,053 60,431 176.52%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 279,045 283,193 274,446 105,835 103,656 62,053 60,431 176.52%
NOSH 797,500 792,592 724,705 489,523 482,124 367,179 367,142 67.48%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 8.83% 8.40% 9.65% 11.21% 11.65% 13.32% 11.67% -
ROE 5.94% 4.40% 3.50% 8.40% 7.92% 14.32% 13.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.94 17.76 16.58 21.66 19.35 21.95 20.49 1.45%
EPS 2.08 1.57 1.33 1.82 1.70 2.42 2.24 -4.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3499 0.3573 0.3787 0.2162 0.215 0.169 0.1646 65.09%
Adjusted Per Share Value based on latest NOSH - 489,523
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.54 28.28 24.13 21.30 18.75 16.19 15.12 69.84%
EPS 3.33 2.50 1.93 1.79 1.65 1.79 1.65 59.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.5689 0.5514 0.2126 0.2082 0.1247 0.1214 176.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.60 0.64 0.74 0.525 0.43 0.38 0.325 -
P/RPS 2.87 3.60 4.46 2.42 2.22 1.73 1.59 48.08%
P/EPS 28.88 40.73 55.83 28.92 25.24 15.70 14.54 57.81%
EY 3.46 2.45 1.79 3.46 3.96 6.37 6.88 -36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.79 1.95 2.43 2.00 2.25 1.97 -8.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 27/08/14 30/05/14 28/02/14 26/11/13 28/08/13 -
Price 0.57 0.59 0.68 0.65 0.49 0.375 0.39 -
P/RPS 2.72 3.32 4.10 3.00 2.53 1.71 1.90 26.93%
P/EPS 27.43 37.55 51.31 35.80 28.76 15.49 17.45 35.08%
EY 3.65 2.66 1.95 2.79 3.48 6.46 5.73 -25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.65 1.80 3.01 2.28 2.22 2.37 -22.03%

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