[DESTINI] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 44.56%
YoY- 101.68%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 685,603 354,426 270,056 166,965 93,314 56,837 37,519 62.22%
PBT 41,761 46,330 25,690 21,340 14,005 8,166 7,326 33.61%
Tax -12,411 -15,183 -8,446 -6,590 -3,134 -1,102 -85 129.29%
NP 29,350 31,147 17,244 14,750 10,871 7,064 7,241 26.24%
-
NP to SH 30,674 33,001 21,082 16,570 8,216 7,064 7,241 27.17%
-
Tax Rate 29.72% 32.77% 32.88% 30.88% 22.38% 13.49% 1.16% -
Total Cost 656,253 323,279 252,812 152,215 82,443 49,773 30,278 66.89%
-
Net Worth 509,225 491,268 331,569 247,771 64,704 25,026 15,642 78.59%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 509,225 491,268 331,569 247,771 64,704 25,026 15,642 78.59%
NOSH 1,155,230 1,155,230 820,311 708,119 300,952 159,099 79,972 55.99%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.28% 8.79% 6.39% 8.83% 11.65% 12.43% 19.30% -
ROE 6.02% 6.72% 6.36% 6.69% 12.70% 28.23% 46.29% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 59.35 34.67 32.92 23.58 31.01 35.72 46.91 3.99%
EPS 2.66 3.30 2.57 2.34 2.73 4.44 9.05 -18.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4408 0.4805 0.4042 0.3499 0.215 0.1573 0.1956 14.48%
Adjusted Per Share Value based on latest NOSH - 797,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 137.38 71.02 54.11 33.46 18.70 11.39 7.52 62.21%
EPS 6.15 6.61 4.22 3.32 1.65 1.42 1.45 27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0204 0.9844 0.6644 0.4965 0.1297 0.0501 0.0313 78.63%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.52 0.60 0.59 0.60 0.43 0.33 0.25 -
P/RPS 0.88 1.73 1.79 2.54 1.39 0.92 0.53 8.80%
P/EPS 19.58 18.59 22.96 25.64 15.75 7.43 2.76 38.57%
EY 5.11 5.38 4.36 3.90 6.35 13.45 36.22 -27.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.25 1.46 1.71 2.00 2.10 1.28 -1.34%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.59 0.75 0.56 0.57 0.49 0.315 0.25 -
P/RPS 0.99 2.16 1.70 2.42 1.58 0.88 0.53 10.96%
P/EPS 22.22 23.24 21.79 24.36 17.95 7.09 2.76 41.52%
EY 4.50 4.30 4.59 4.11 5.57 14.10 36.22 -29.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.56 1.39 1.63 2.28 2.00 1.28 0.76%

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