[DESTINI] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
26-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -424.77%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 175,023 136,894 297,157 401,116 685,603 354,426 270,056 -6.96%
PBT 7,916 -190,226 -236,019 10,193 41,761 46,330 25,690 -17.80%
Tax -4,792 0 -112 -7,927 -12,411 -15,183 -8,446 -9.00%
NP 3,124 -190,226 -236,131 2,266 29,350 31,147 17,244 -24.75%
-
NP to SH 3,076 -190,063 -235,440 1,807 30,674 33,001 21,082 -27.42%
-
Tax Rate 60.54% - - 77.77% 29.72% 32.77% 32.88% -
Total Cost 171,899 327,120 533,288 398,850 656,253 323,279 252,812 -6.22%
-
Net Worth 171,011 131,857 277,154 509,225 509,225 491,268 331,569 -10.43%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 171,011 131,857 277,154 509,225 509,225 491,268 331,569 -10.43%
NOSH 1,663,531 1,525,276 1,180,230 1,155,230 1,155,230 1,155,230 820,311 12.49%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 1.78% -138.96% -79.46% 0.56% 4.28% 8.79% 6.39% -
ROE 1.80% -144.14% -84.95% 0.35% 6.02% 6.72% 6.36% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 10.52 9.58 25.71 34.72 59.35 34.67 32.92 -17.30%
EPS 0.20 -14.59 -20.38 0.16 2.66 3.30 2.57 -34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1028 0.0923 0.2398 0.4408 0.4408 0.4805 0.4042 -20.38%
Adjusted Per Share Value based on latest NOSH - 1,525,276
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 35.16 27.50 59.70 80.58 137.74 71.20 54.25 -6.96%
EPS 0.62 -38.18 -47.30 0.36 6.16 6.63 4.24 -27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3436 0.2649 0.5568 1.023 1.023 0.987 0.6661 -10.43%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.18 0.27 0.235 0.205 0.52 0.60 0.59 -
P/RPS 1.71 2.82 0.91 0.59 0.88 1.73 1.79 -0.75%
P/EPS 97.35 -2.03 -1.15 131.06 19.58 18.59 22.96 27.19%
EY 1.03 -49.28 -86.68 0.76 5.11 5.38 4.36 -21.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.93 0.98 0.47 1.18 1.25 1.46 3.06%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/03/21 28/02/20 05/03/19 28/02/18 27/02/17 29/02/16 -
Price 0.19 0.25 0.18 0.22 0.59 0.75 0.56 -
P/RPS 1.81 2.61 0.70 0.63 0.99 2.16 1.70 1.04%
P/EPS 102.75 -1.88 -0.88 140.65 22.22 23.24 21.79 29.46%
EY 0.97 -53.22 -113.17 0.71 4.50 4.30 4.59 -22.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.71 0.75 0.50 1.34 1.56 1.39 4.87%

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