[DESTINI] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 160.61%
YoY- 3.01%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 573,280 773,366 380,726 177,720 131,778 78,142 41,342 54.96%
PBT 34,574 40,812 42,876 12,978 12,214 9,492 3,572 45.95%
Tax -7,864 -11,404 -12,224 -4,206 -3,780 -2,496 0 -
NP 26,710 29,408 30,652 8,772 8,434 6,996 3,572 39.81%
-
NP to SH 26,756 32,358 32,128 8,892 8,632 5,852 3,572 39.85%
-
Tax Rate 22.75% 27.94% 28.51% 32.41% 30.95% 26.30% 0.00% -
Total Cost 546,570 743,958 350,074 168,948 123,344 71,146 37,770 56.07%
-
Net Worth 520,431 496,055 378,850 260,697 233,495 59,459 17,451 76.05%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 520,431 496,055 378,850 260,697 233,495 59,459 17,451 76.05%
NOSH 1,155,230 1,155,230 928,554 808,363 616,571 361,234 80,089 55.98%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.66% 3.80% 8.05% 4.94% 6.40% 8.95% 8.64% -
ROE 5.14% 6.52% 8.48% 3.41% 3.70% 9.84% 20.47% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 49.62 66.94 41.00 21.99 21.37 21.63 51.62 -0.65%
EPS 2.32 2.80 3.46 1.10 1.40 1.62 4.46 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4505 0.4294 0.408 0.3225 0.3787 0.1646 0.2179 12.86%
Adjusted Per Share Value based on latest NOSH - 798,444
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 114.87 154.96 76.29 35.61 26.41 15.66 8.28 54.98%
EPS 5.36 6.48 6.44 1.78 1.73 1.17 0.72 39.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0428 0.994 0.7591 0.5224 0.4679 0.1191 0.035 76.02%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.245 0.695 0.56 0.625 0.74 0.325 0.25 -
P/RPS 0.49 1.04 1.37 2.84 3.46 1.50 0.48 0.34%
P/EPS 10.58 24.81 16.18 56.82 52.86 20.06 5.61 11.14%
EY 9.45 4.03 6.18 1.76 1.89 4.98 17.84 -10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.62 1.37 1.94 1.95 1.97 1.15 -11.83%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 08/08/16 28/08/15 27/08/14 28/08/13 30/08/12 -
Price 0.295 0.605 0.655 0.59 0.68 0.39 0.36 -
P/RPS 0.59 0.90 1.60 2.68 3.18 1.80 0.70 -2.80%
P/EPS 12.74 21.60 18.93 53.64 48.57 24.07 8.07 7.90%
EY 7.85 4.63 5.28 1.86 2.06 4.15 12.39 -7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.41 1.61 1.83 1.80 2.37 1.65 -14.37%

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