[DESTINI] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 30.83%
YoY- 81.89%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 220,494 298,346 577,586 238,984 179,195 105,084 57,618 25.05%
PBT 3,167 378 36,225 25,334 12,946 12,034 7,452 -13.28%
Tax -645 -268 -11,750 -6,126 -2,203 -4,876 -1,251 -10.44%
NP 2,522 110 24,475 19,208 10,743 7,158 6,201 -13.91%
-
NP to SH 1,825 244 25,023 21,016 11,554 8,597 4,358 -13.49%
-
Tax Rate 20.37% 70.90% 32.44% 24.18% 17.02% 40.52% 16.79% -
Total Cost 217,972 298,236 553,111 219,776 168,452 97,926 51,417 27.20%
-
Net Worth 508,301 508,070 504,604 469,824 266,865 241,866 61,375 42.21%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 508,301 508,070 504,604 469,824 266,865 241,866 61,375 42.21%
NOSH 1,155,230 1,155,230 1,155,230 989,730 802,361 676,929 363,166 21.26%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.14% 0.04% 4.24% 8.04% 6.00% 6.81% 10.76% -
ROE 0.36% 0.05% 4.96% 4.47% 4.33% 3.55% 7.10% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.09 25.83 50.00 24.15 22.33 15.52 15.87 3.12%
EPS 0.16 0.02 2.17 2.21 1.44 1.27 1.20 -28.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.4398 0.4368 0.4747 0.3326 0.3573 0.169 17.28%
Adjusted Per Share Value based on latest NOSH - 989,730
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 44.18 59.78 115.73 47.89 35.91 21.06 11.55 25.04%
EPS 0.37 0.05 5.01 4.21 2.32 1.72 0.87 -13.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0185 1.0181 1.0111 0.9414 0.5347 0.4846 0.123 42.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.19 0.295 0.565 0.84 0.575 0.64 0.38 -
P/RPS 1.00 1.14 1.13 3.48 2.57 4.12 2.40 -13.57%
P/EPS 120.27 1,396.69 26.08 39.56 39.93 50.39 31.67 24.89%
EY 0.83 0.07 3.83 2.53 2.50 1.98 3.16 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.67 1.29 1.77 1.73 1.79 2.25 -24.09%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 07/12/18 29/11/17 22/11/16 02/11/15 28/11/14 26/11/13 -
Price 0.21 0.135 0.43 0.785 0.615 0.59 0.375 -
P/RPS 1.10 0.52 0.86 3.25 2.75 3.80 2.36 -11.94%
P/EPS 132.93 639.16 19.85 36.97 42.71 46.46 31.25 27.27%
EY 0.75 0.16 5.04 2.70 2.34 2.15 3.20 -21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.98 1.65 1.85 1.65 2.22 -22.51%

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