Highlights

[PADINI] QoQ Annualized Quarter Result on 2016-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     3.01%    YoY -     71.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,480,556 1,473,360 1,240,132 1,301,193 1,269,757 1,219,902 1,078,292 23.51%
  QoQ % 0.49% 18.81% -4.69% 2.48% 4.09% 13.13% -
  Horiz. % 137.31% 136.64% 115.01% 120.67% 117.76% 113.13% 100.00%
PBT 211,706 224,758 158,556 186,665 180,150 177,664 177,224 12.57%
  QoQ % -5.81% 41.75% -15.06% 3.62% 1.40% 0.25% -
  Horiz. % 119.46% 126.82% 89.47% 105.33% 101.65% 100.25% 100.00%
Tax -54,497 -53,482 -41,220 -47,683 -46,777 -47,864 -33,036 39.57%
  QoQ % -1.90% -29.75% 13.55% -1.94% 2.27% -44.88% -
  Horiz. % 164.96% 161.89% 124.77% 144.34% 141.60% 144.88% 100.00%
NP 157,209 171,276 117,336 138,982 133,373 129,800 144,188 5.93%
  QoQ % -8.21% 45.97% -15.57% 4.21% 2.75% -9.98% -
  Horiz. % 109.03% 118.79% 81.38% 96.39% 92.50% 90.02% 100.00%
NP to SH 157,209 166,180 114,464 137,385 133,373 129,800 127,320 15.08%
  QoQ % -5.40% 45.18% -16.68% 3.01% 2.75% 1.95% -
  Horiz. % 123.48% 130.52% 89.90% 107.91% 104.75% 101.95% 100.00%
Tax Rate 25.74 % 23.80 % 26.00 % 25.54 % 25.97 % 26.94 % 18.64 % 23.98%
  QoQ % 8.15% -8.46% 1.80% -1.66% -3.60% 44.53% -
  Horiz. % 138.09% 127.68% 139.48% 137.02% 139.32% 144.53% 100.00%
Total Cost 1,323,346 1,302,084 1,122,796 1,162,211 1,136,384 1,090,102 934,104 26.11%
  QoQ % 1.63% 15.97% -3.39% 2.27% 4.25% 16.70% -
  Horiz. % 141.67% 139.39% 120.20% 124.42% 121.65% 116.70% 100.00%
Net Worth 539,485 521,722 481,801 467,161 460,536 440,799 424,838 17.25%
  QoQ % 3.40% 8.29% 3.13% 1.44% 4.48% 3.76% -
  Horiz. % 126.99% 122.80% 113.41% 109.96% 108.40% 103.76% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 78,949 65,790 65,783 75,667 78,949 65,790 65,764 12.94%
  QoQ % 20.00% 0.01% -13.06% -4.16% 20.00% 0.04% -
  Horiz. % 120.05% 100.04% 100.03% 115.06% 120.05% 100.04% 100.00%
Div Payout % 50.22 % 39.59 % 57.47 % 55.08 % 59.19 % 50.69 % 51.65 % -1.85%
  QoQ % 26.85% -31.11% 4.34% -6.94% 16.77% -1.86% -
  Horiz. % 97.23% 76.65% 111.27% 106.64% 114.60% 98.14% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 539,485 521,722 481,801 467,161 460,536 440,799 424,838 17.25%
  QoQ % 3.40% 8.29% 3.13% 1.44% 4.48% 3.76% -
  Horiz. % 126.99% 122.80% 113.41% 109.96% 108.40% 103.76% 100.00%
NOSH 657,909 657,909 657,839 657,974 657,909 657,909 657,644 0.03%
  QoQ % -0.00% 0.01% -0.02% 0.01% 0.00% 0.04% -
  Horiz. % 100.04% 100.04% 100.03% 100.05% 100.04% 100.04% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.62 % 11.62 % 9.46 % 10.68 % 10.50 % 10.64 % 13.37 % -14.22%
  QoQ % -8.61% 22.83% -11.42% 1.71% -1.32% -20.42% -
  Horiz. % 79.43% 86.91% 70.76% 79.88% 78.53% 79.58% 100.00%
ROE 29.14 % 31.85 % 23.76 % 29.41 % 28.96 % 29.45 % 29.97 % -1.85%
  QoQ % -8.51% 34.05% -19.21% 1.55% -1.66% -1.74% -
  Horiz. % 97.23% 106.27% 79.28% 98.13% 96.63% 98.26% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 225.04 223.95 188.52 197.76 193.00 185.42 163.96 23.48%
  QoQ % 0.49% 18.79% -4.67% 2.47% 4.09% 13.09% -
  Horiz. % 137.25% 136.59% 114.98% 120.61% 117.71% 113.09% 100.00%
EPS 23.89 25.26 17.40 20.88 20.27 19.72 19.36 15.03%
  QoQ % -5.42% 45.17% -16.67% 3.01% 2.79% 1.86% -
  Horiz. % 123.40% 130.48% 89.88% 107.85% 104.70% 101.86% 100.00%
DPS 12.00 10.00 10.00 11.50 12.00 10.00 10.00 12.91%
  QoQ % 20.00% 0.00% -13.04% -4.17% 20.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 115.00% 120.00% 100.00% 100.00%
NAPS 0.8200 0.7930 0.7324 0.7100 0.7000 0.6700 0.6460 17.22%
  QoQ % 3.40% 8.27% 3.15% 1.43% 4.48% 3.72% -
  Horiz. % 126.93% 122.76% 113.37% 109.91% 108.36% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 225.04 223.95 188.50 197.78 193.00 185.42 163.90 23.51%
  QoQ % 0.49% 18.81% -4.69% 2.48% 4.09% 13.13% -
  Horiz. % 137.30% 136.64% 115.01% 120.67% 117.75% 113.13% 100.00%
EPS 23.90 25.26 17.40 20.88 20.27 19.73 19.35 15.10%
  QoQ % -5.38% 45.17% -16.67% 3.01% 2.74% 1.96% -
  Horiz. % 123.51% 130.54% 89.92% 107.91% 104.75% 101.96% 100.00%
DPS 12.00 10.00 10.00 11.50 12.00 10.00 10.00 12.91%
  QoQ % 20.00% 0.00% -13.04% -4.17% 20.00% 0.00% -
  Horiz. % 120.00% 100.00% 100.00% 115.00% 120.00% 100.00% 100.00%
NAPS 0.8200 0.7930 0.7323 0.7101 0.7000 0.6700 0.6457 17.25%
  QoQ % 3.40% 8.29% 3.13% 1.44% 4.48% 3.76% -
  Horiz. % 126.99% 122.81% 113.41% 109.97% 108.41% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.0000 2.5500 2.8500 2.3700 2.0700 1.8700 1.3500 -
P/RPS 1.33 1.14 1.51 1.20 1.07 1.01 0.82 38.01%
  QoQ % 16.67% -24.50% 25.83% 12.15% 5.94% 23.17% -
  Horiz. % 162.20% 139.02% 184.15% 146.34% 130.49% 123.17% 100.00%
P/EPS 12.55 10.10 16.38 11.35 10.21 9.48 6.97 47.95%
  QoQ % 24.26% -38.34% 44.32% 11.17% 7.70% 36.01% -
  Horiz. % 180.06% 144.91% 235.01% 162.84% 146.48% 136.01% 100.00%
EY 7.97 9.91 6.11 8.81 9.79 10.55 14.34 -32.38%
  QoQ % -19.58% 62.19% -30.65% -10.01% -7.20% -26.43% -
  Horiz. % 55.58% 69.11% 42.61% 61.44% 68.27% 73.57% 100.00%
DY 4.00 3.92 3.51 4.85 5.80 5.35 7.41 -33.68%
  QoQ % 2.04% 11.68% -27.63% -16.38% 8.41% -27.80% -
  Horiz. % 53.98% 52.90% 47.37% 65.45% 78.27% 72.20% 100.00%
P/NAPS 3.66 3.22 3.89 3.34 2.96 2.79 2.09 45.24%
  QoQ % 13.66% -17.22% 16.47% 12.84% 6.09% 33.49% -
  Horiz. % 175.12% 154.07% 186.12% 159.81% 141.63% 133.49% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 -
Price 3.2900 2.5800 2.8200 2.6300 2.3000 2.1800 1.5900 -
P/RPS 1.46 1.15 1.50 1.33 1.19 1.18 0.97 31.30%
  QoQ % 26.96% -23.33% 12.78% 11.76% 0.85% 21.65% -
  Horiz. % 150.52% 118.56% 154.64% 137.11% 122.68% 121.65% 100.00%
P/EPS 13.77 10.21 16.21 12.60 11.35 11.05 8.21 41.12%
  QoQ % 34.87% -37.01% 28.65% 11.01% 2.71% 34.59% -
  Horiz. % 167.72% 124.36% 197.44% 153.47% 138.25% 134.59% 100.00%
EY 7.26 9.79 6.17 7.94 8.81 9.05 12.18 -29.15%
  QoQ % -25.84% 58.67% -22.29% -9.88% -2.65% -25.70% -
  Horiz. % 59.61% 80.38% 50.66% 65.19% 72.33% 74.30% 100.00%
DY 3.65 3.88 3.55 4.37 5.22 4.59 6.29 -30.41%
  QoQ % -5.93% 9.30% -18.76% -16.28% 13.73% -27.03% -
  Horiz. % 58.03% 61.69% 56.44% 69.48% 82.99% 72.97% 100.00%
P/NAPS 4.01 3.25 3.85 3.70 3.29 3.25 2.46 38.47%
  QoQ % 23.38% -15.58% 4.05% 12.46% 1.23% 32.11% -
  Horiz. % 163.01% 132.11% 156.50% 150.41% 133.74% 132.11% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers