[DESTINI] YoY TTM 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- 28.12%
YoY- 19.27%
Quarter Report
Latest QR
Upcoming QR
DESTINI's Result
DESTINI's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 175,022 136,894 297,157 401,116 685,602 354,425 270,057 -6.96%
PBT 7,916 -190,226 -236,019 10,193 41,761 46,332 25,688 -17.79%
Tax -4,792 0 -111 -7,928 -12,411 -15,183 -8,445 -9.00%
NP 3,124 -190,226 -236,130 2,265 29,350 31,149 17,243 -24.75%
-
NP to SH 3,075 -190,061 -235,438 1,806 30,675 33,002 21,081 -27.42%
-
Tax Rate 60.54% - - 77.78% 29.72% 32.77% 32.88% -
Total Cost 171,898 327,120 533,287 398,851 656,252 323,276 252,814 -6.22%
-
Net Worth 171,011 131,857 277,154 509,225 509,225 491,268 350,073 -11.24%
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 171,011 131,857 277,154 509,225 509,225 491,268 350,073 -11.24%
NOSH 1,663,531 1,525,276 1,180,230 1,155,230 1,155,230 1,155,230 866,090 11.48%
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% 6.38% -
ROE 1.80% -144.14% -84.95% 0.35% 6.02% 6.72% 6.02% -
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 31.18 -16.54%
EPS 0.18 -13.30 -20.37 0.16 2.66 3.23 2.43 -35.16%
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 0.7033 -11.24%
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 1.89 -1.65%
P/EPS 97.38 -2.03 -1.15 131.13 19.58 18.59 24.24 26.05%
EY 1.03 -49.27 -86.68 0.76 5.11 5.38 4.13 -20.64%
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 1.80 0.09%
P/EPS 102.79 -1.88 -0.88 140.73 22.22 23.24 23.01 28.30%
EY 0.97 -53.22 -113.17 0.71 4.50 4.30 4.35 -22.11%
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