[DESTINI] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[DESTINI] DESTINI BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 8.05%
YoY- 56.55%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 297,157 401,116 685,602 354,425 270,057 166,965 93,314 21.28%
PBT -236,019 10,193 41,761 46,332 25,688 21,340 14,005 -
Tax -111 -7,928 -12,411 -15,183 -8,445 -6,589 -3,134 -42.67%
NP -236,130 2,265 29,350 31,149 17,243 14,751 10,871 -
-
NP to SH -235,438 1,806 30,675 33,002 21,081 16,571 8,214 -
-
Tax Rate - 77.78% 29.72% 32.77% 32.88% 30.88% 22.38% -
Total Cost 533,287 398,851 656,252 323,276 252,814 152,214 82,443 36.48%
-
Net Worth 277,154 509,225 509,225 491,268 350,073 279,045 103,656 17.80%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 277,154 509,225 509,225 491,268 350,073 279,045 103,656 17.80%
NOSH 1,180,230 1,155,230 1,155,230 1,155,230 866,090 797,500 482,124 16.08%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -79.46% 0.56% 4.28% 8.79% 6.38% 8.83% 11.65% -
ROE -84.95% 0.35% 6.02% 6.72% 6.02% 5.94% 7.92% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 25.71 34.72 59.35 34.67 31.18 20.94 19.35 4.84%
EPS -20.37 0.16 2.66 3.23 2.43 2.08 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2398 0.4408 0.4408 0.4805 0.4042 0.3499 0.215 1.83%
Adjusted Per Share Value based on latest NOSH - 1,155,230
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 59.54 80.37 137.38 71.02 54.11 33.46 18.70 21.28%
EPS -47.18 0.36 6.15 6.61 4.22 3.32 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5554 1.0204 1.0204 0.9844 0.7015 0.5591 0.2077 17.80%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.235 0.205 0.52 0.60 0.59 0.60 0.43 -
P/RPS 0.91 0.59 0.88 1.73 1.89 2.87 2.22 -13.80%
P/EPS -1.15 131.13 19.58 18.59 24.24 28.88 25.24 -
EY -86.68 0.76 5.11 5.38 4.13 3.46 3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.47 1.18 1.25 1.46 1.71 2.00 -11.20%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 05/03/19 28/02/18 27/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.18 0.22 0.59 0.75 0.56 0.57 0.49 -
P/RPS 0.70 0.63 0.99 2.16 1.80 2.72 2.53 -19.26%
P/EPS -0.88 140.73 22.22 23.24 23.01 27.43 28.76 -
EY -113.17 0.71 4.50 4.30 4.35 3.65 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 1.34 1.56 1.39 1.63 2.28 -16.90%

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