[DESTINI] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 32.79%
YoY- 97.27%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 770,114 318,645 238,926 140,112 76,824 45,161 48,613 58.41%
PBT 48,300 33,778 17,261 16,045 9,936 3,380 10,452 29.02%
Tax -15,666 -8,168 -2,937 -6,501 -1,668 0 -204 106.03%
NP 32,633 25,610 14,324 9,544 8,268 3,380 10,248 21.27%
-
NP to SH 33,364 28,021 15,405 11,462 5,810 3,380 10,248 21.71%
-
Tax Rate 32.43% 24.18% 17.02% 40.52% 16.79% 0.00% 1.95% -
Total Cost 737,481 293,034 224,602 130,568 68,556 41,781 38,365 63.59%
-
Net Worth 504,604 469,824 266,865 241,866 61,375 9,811 16,311 77.08%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 504,604 469,824 266,865 241,866 61,375 9,811 16,311 77.08%
NOSH 1,155,230 989,730 802,361 676,929 363,166 76,355 80,038 55.97%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.24% 8.04% 6.00% 6.81% 10.76% 7.48% 21.08% -
ROE 6.61% 5.96% 5.77% 4.74% 9.47% 34.45% 62.83% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.66 32.20 29.78 20.70 21.15 59.15 60.74 1.56%
EPS 2.89 2.95 1.92 1.69 1.60 4.43 12.81 -21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4368 0.4747 0.3326 0.3573 0.169 0.1285 0.2038 13.53%
Adjusted Per Share Value based on latest NOSH - 792,592
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 154.72 64.02 48.00 28.15 15.43 9.07 9.77 58.40%
EPS 6.70 5.63 3.09 2.30 1.17 0.68 2.06 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0138 0.9439 0.5361 0.4859 0.1233 0.0197 0.0328 77.05%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.565 0.84 0.575 0.64 0.38 0.31 0.255 -
P/RPS 0.85 2.61 1.93 3.09 1.80 0.52 0.42 12.45%
P/EPS 19.56 29.67 29.95 37.80 23.75 7.00 1.99 46.30%
EY 5.11 3.37 3.34 2.65 4.21 14.28 50.21 -31.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.77 1.73 1.79 2.25 2.41 1.25 0.52%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 30/11/12 25/11/11 -
Price 0.43 0.785 0.615 0.59 0.375 0.33 0.25 -
P/RPS 0.65 2.44 2.07 2.85 1.77 0.56 0.41 7.97%
P/EPS 14.89 27.73 32.03 34.84 23.44 7.45 1.95 40.28%
EY 6.72 3.61 3.12 2.87 4.27 13.41 51.22 -28.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.65 1.85 1.65 2.22 2.57 1.23 -3.71%

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