[DESTINI] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.59%
YoY- 16.23%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Revenue 354,425 270,057 166,965 93,314 56,837 37,519 45,810 32.56%
PBT 46,332 25,688 21,340 14,005 8,168 7,326 596 82.18%
Tax -15,183 -8,445 -6,589 -3,134 -1,102 -85 -362 67.33%
NP 31,149 17,243 14,751 10,871 7,066 7,241 234 96.19%
-
NP to SH 33,002 21,081 16,571 8,214 7,067 7,241 234 97.76%
-
Tax Rate 32.77% 32.88% 30.88% 22.38% 13.49% 1.16% 60.74% -
Total Cost 323,276 252,814 152,214 82,443 49,771 30,278 45,576 30.98%
-
Net Worth 491,268 350,073 279,045 103,656 52,023 15,749 21,584 53.81%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Net Worth 491,268 350,073 279,045 103,656 52,023 15,749 21,584 53.81%
NOSH 1,155,230 866,090 797,500 482,124 330,729 79,464 80,062 44.45%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
NP Margin 8.79% 6.38% 8.83% 11.65% 12.43% 19.30% 0.51% -
ROE 6.72% 6.02% 5.94% 7.92% 13.58% 45.98% 1.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 34.67 31.18 20.94 19.35 17.19 47.21 57.22 -6.67%
EPS 3.23 2.43 2.08 1.70 2.14 9.11 0.29 39.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4805 0.4042 0.3499 0.215 0.1573 0.1982 0.2696 8.28%
Adjusted Per Share Value based on latest NOSH - 482,124
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
RPS 71.02 54.11 33.46 18.70 11.39 7.52 9.18 32.56%
EPS 6.61 4.22 3.32 1.65 1.42 1.45 0.05 96.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9844 0.7015 0.5591 0.2077 0.1042 0.0316 0.0433 53.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 10/07/09 -
Price 0.60 0.59 0.60 0.43 0.33 0.25 0.25 -
P/RPS 1.73 1.89 2.87 2.22 1.92 0.53 0.44 20.76%
P/EPS 18.59 24.24 28.88 25.24 15.44 2.74 85.54 -18.96%
EY 5.38 4.13 3.46 3.96 6.48 36.45 1.17 23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.46 1.71 2.00 2.10 1.26 0.93 4.15%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/09/09 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 20/11/09 -
Price 0.75 0.56 0.57 0.49 0.315 0.25 0.255 -
P/RPS 2.16 1.80 2.72 2.53 1.83 0.53 0.45 24.12%
P/EPS 23.24 23.01 27.43 28.76 14.74 2.74 87.25 -16.66%
EY 4.30 4.35 3.65 3.48 6.78 36.45 1.15 19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.39 1.63 2.28 2.00 1.26 0.95 7.07%

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