Destini 3 (DSTN 3): BUY - Stock Analysis

Destini Bhd

DSTN 3 - MYX 7212

BUY


(as at December 2024)

Target price: RM 0.65

Last price: N/A

Market cap: N/A

Shares out: N/A

52w range: N/A

3M ADV: N/A

T12M returns: N/A

Executive Summary

Destini Bhd represents a compelling turnaround opportunity in Malaysia's engineering services sector. After navigating significant challenges post-2018, the company has returned to profitability, underpinned by a substantial RM695 million Level 4 MRO contract with KTMB and a robust RM3.2 billion tender pipeline. With virtually no institutional ownership and trading at attractive valuations, Destini offers significant upside potential as it continues to build its credibility and track record. We initiate coverage with a BUY recommendation and a target price of RM0.65 based on PER valuation methodology.

Company Overview

Destini Bhd is a diversified engineering services provider operating across four key segments:

  • Mobility: Primarily focused on rail maintenance, repair, and overhaul (MRO) services, with KTMB as the anchor client
  • Aviation and Defence: Serving military requirements with specialized engineering solutions
  • Marine: Providing engineering services for the oil and gas sector
  • Energy: Predominantly solar energy projects

The company's operations are concentrated in Malaysia, with a small international presence in Singapore, China, Australia, and the UAE. The controlling shareholder is Datuk Aziz with an 11.6% stake, while the remaining shares are predominantly held by retail investors, reflecting limited institutional participation due to perceived political risks.

In 2024, Destini undertook two significant corporate exercises: a 2-for-1 rights issuance to strengthen its balance sheet and a 1-for-10 stock split to improve liquidity and accessibility for retail investors.

Investment Highlights

1. Strong Revenue Growth Trajectory

Destini is projected to experience exceptional revenue growth, with revenues expected to increase from RM159.3 million in 18M24A to RM499.8 million by FY27E, representing a compound annual growth rate of over 100% from the base period. This growth is primarily driven by the execution of its substantial KTMB Level 4 MRO contract valued at RM695 million.

2. Return to Sustained Profitability

After recording a significant loss of RM140.1 million in 18M24A (which included one-off items),

Destini Bhd (DSTN 3) Stock Analysis Report

1. Executive Summary

Destini Bhd emerges as a compelling turnaround investment opportunity in the Malaysian engineering services sector, with a robust orderbook and strategic positioning across mobility, defence, and energy sectors. The company presents an attractive investment profile with significant potential for growth and valuation re-rating.

2. Company Overview

Destini Bhd is a diversified engineering services provider operating primarily in Malaysia, with limited international presence. Core business segments include:

  • Rail mobility (KTMB rolling stock MRO)
  • Aviation and defence services
  • Marine and offshore solutions
  • Renewable energy (solar)

3. Investment Highlights

Key Metric Details
Target Price RM 0.65
Recommendation BUY
Current Orderbook RM 695m (KTMB Level 4 MRO)
Tender Pipeline RM 3.2bn

4. Risk Factors

  • Political Risk: Heavy dependence on government contracts
  • Cash Flow Risk: Persistent receivables management challenges
  • Cyclical Risk: Irregular MRO contract cycles

5. Valuation & Recommendation

Valuation Method: Price-to-Earnings Ratio (PER)

Recommendation: BUY - Destini represents an undervalued turnaround opportunity with strong future contract potential and minimal institutional ownership.

Metric 18M24A FY25E FY26E FY27E
Revenue 159.327694 340.526267 454.367649 499.804414
Revenue growth 0.536884 1.137270 0.334310 0.1
EBITDA -119.054654 47.571986 61.250615 71.174098
EBITDA margin -0.747231 0.139701 0.134804 0.142404
PATAMI -140.104494 30.570776 40.543797 47.530360
Adj PATAMI -60.943458 30.570776 40.543797 47.530360
Adjusted NP margin -0.382504 0.089775 0.089231 0.095098
EPS reported (sen) -70.42 5.568447 7.385027 8.657625
DPS (sen) 0 0.5 2.215508 2.597287
ROA -0.231829 0.092750 0.081332 0.085147
ROE -0.530821 0.182604 0.191903 0.187410
PER 0 6.530420 5.416365 4.620205
P/BV 0 1.311705 1.039415 0.865873
Yield 0 0 0.0125 0.055388
Net debt/Equity -0.260785 -0.342296 -0.466090 -0.447416

Chart 1

Chart 1

Chart 2

Chart 2

Chart 3

Chart 3