[DESTINI] YoY TTM 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- 16.46%
YoY- 73.88%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 585,559 550,745 371,560 189,936 120,132 75,236 32,499 61.87%
PBT 38,642 45,299 40,638 21,721 15,367 11,128 2,779 55.03%
Tax -10,641 -14,773 -12,454 -6,801 -3,777 -2,350 -85 123.58%
NP 28,001 30,526 28,184 14,920 11,590 8,778 2,694 47.70%
-
NP to SH 27,874 33,117 32,699 16,701 9,605 8,206 2,694 47.58%
-
Tax Rate 27.54% 32.61% 30.65% 31.31% 24.58% 21.12% 3.06% -
Total Cost 557,558 520,219 343,376 175,016 108,542 66,458 29,805 62.89%
-
Net Worth 520,431 496,055 378,207 257,498 274,446 60,431 17,332 76.25%
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 520,431 496,055 378,207 257,498 274,446 60,431 17,332 76.25%
NOSH 1,155,230 1,155,230 926,979 798,444 724,705 367,142 79,545 56.16%
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 4.78% 5.54% 7.59% 7.86% 9.65% 11.67% 8.29% -
ROE 5.36% 6.68% 8.65% 6.49% 3.50% 13.58% 15.54% -
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 50.69 47.67 40.08 23.79 16.58 20.49 40.86 3.65%
EPS 2.41 2.87 3.53 2.09 1.33 2.24 3.39 -5.52%
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 117.33 110.36 74.45 38.06 24.07 15.08 6.51 61.88%
EPS 5.59 6.64 6.55 3.35 1.92 1.64 0.54 47.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0428 0.994 0.7578 0.516 0.5499 0.1211 0.0347 76.27%
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 0.48 1.46 1.40 2.63 4.46 1.59 0.61 -3.91%
P/EPS 10.15 24.24 15.88 29.88 55.83 14.54 7.38 5.45%
EY 9.85 4.12 6.30 3.35 1.79 6.88 13.55 -5.17%
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 0.58 1.27 1.63 2.48 4.10 1.90 0.88 -6.70%
P/EPS 12.23 21.10 18.57 28.21 51.31 17.45 10.63 2.36%
EY 8.18 4.74 5.39 3.55 1.95 5.73 9.41 -2.30%
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