Highlights

[PADINI] QoQ Annualized Quarter Result on 2015-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     58.71%    YoY -     65.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,301,193 1,269,757 1,219,902 1,078,292 977,904 1,007,946 944,676 23.82%
  QoQ % 2.48% 4.09% 13.13% 10.27% -2.98% 6.70% -
  Horiz. % 137.74% 134.41% 129.13% 114.14% 103.52% 106.70% 100.00%
PBT 186,665 180,150 177,664 177,224 111,835 119,765 101,708 49.96%
  QoQ % 3.62% 1.40% 0.25% 58.47% -6.62% 17.75% -
  Horiz. % 183.53% 177.13% 174.68% 174.25% 109.96% 117.75% 100.00%
Tax -47,683 -46,777 -47,864 -33,036 -28,074 -37,038 -30,804 33.85%
  QoQ % -1.94% 2.27% -44.88% -17.67% 24.20% -20.24% -
  Horiz. % 154.79% 151.85% 155.38% 107.25% 91.14% 120.24% 100.00%
NP 138,982 133,373 129,800 144,188 83,761 82,726 70,904 56.69%
  QoQ % 4.21% 2.75% -9.98% 72.14% 1.25% 16.67% -
  Horiz. % 196.01% 188.10% 183.06% 203.36% 118.13% 116.67% 100.00%
NP to SH 137,385 133,373 129,800 127,320 80,223 82,726 70,904 55.48%
  QoQ % 3.01% 2.75% 1.95% 58.71% -3.03% 16.67% -
  Horiz. % 193.76% 188.10% 183.06% 179.57% 113.14% 116.67% 100.00%
Tax Rate 25.54 % 25.97 % 26.94 % 18.64 % 25.10 % 30.93 % 30.29 % -10.76%
  QoQ % -1.66% -3.60% 44.53% -25.74% -18.85% 2.11% -
  Horiz. % 84.32% 85.74% 88.94% 61.54% 82.87% 102.11% 100.00%
Total Cost 1,162,211 1,136,384 1,090,102 934,104 894,143 925,220 873,772 20.97%
  QoQ % 2.27% 4.25% 16.70% 4.47% -3.36% 5.89% -
  Horiz. % 133.01% 130.05% 124.76% 106.90% 102.33% 105.89% 100.00%
Net Worth 467,161 460,536 440,799 424,838 408,025 403,298 394,745 11.90%
  QoQ % 1.44% 4.48% 3.76% 4.12% 1.17% 2.17% -
  Horiz. % 118.35% 116.67% 111.67% 107.62% 103.36% 102.17% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 75,667 78,949 65,790 65,764 65,810 65,790 65,790 9.78%
  QoQ % -4.16% 20.00% 0.04% -0.07% 0.03% 0.00% -
  Horiz. % 115.01% 120.00% 100.00% 99.96% 100.03% 100.00% 100.00%
Div Payout % 55.08 % 59.19 % 50.69 % 51.65 % 82.03 % 79.53 % 92.79 % -29.39%
  QoQ % -6.94% 16.77% -1.86% -37.04% 3.14% -14.29% -
  Horiz. % 59.36% 63.79% 54.63% 55.66% 88.40% 85.71% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 467,161 460,536 440,799 424,838 408,025 403,298 394,745 11.90%
  QoQ % 1.44% 4.48% 3.76% 4.12% 1.17% 2.17% -
  Horiz. % 118.35% 116.67% 111.67% 107.62% 103.36% 102.17% 100.00%
NOSH 657,974 657,909 657,909 657,644 658,105 657,909 657,909 0.01%
  QoQ % 0.01% 0.00% 0.04% -0.07% 0.03% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 99.96% 100.03% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.68 % 10.50 % 10.64 % 13.37 % 8.57 % 8.21 % 7.51 % 26.49%
  QoQ % 1.71% -1.32% -20.42% 56.01% 4.38% 9.32% -
  Horiz. % 142.21% 139.81% 141.68% 178.03% 114.11% 109.32% 100.00%
ROE 29.41 % 28.96 % 29.45 % 29.97 % 19.66 % 20.51 % 17.96 % 38.97%
  QoQ % 1.55% -1.66% -1.74% 52.44% -4.14% 14.20% -
  Horiz. % 163.75% 161.25% 163.98% 166.87% 109.47% 114.20% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.76 193.00 185.42 163.96 148.59 153.20 143.59 23.81%
  QoQ % 2.47% 4.09% 13.09% 10.34% -3.01% 6.69% -
  Horiz. % 137.73% 134.41% 129.13% 114.19% 103.48% 106.69% 100.00%
EPS 20.88 20.27 19.72 19.36 12.19 12.57 10.78 55.45%
  QoQ % 3.01% 2.79% 1.86% 58.82% -3.02% 16.60% -
  Horiz. % 193.69% 188.03% 182.93% 179.59% 113.08% 116.60% 100.00%
DPS 11.50 12.00 10.00 10.00 10.00 10.00 10.00 9.77%
  QoQ % -4.17% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7100 0.7000 0.6700 0.6460 0.6200 0.6130 0.6000 11.89%
  QoQ % 1.43% 4.48% 3.72% 4.19% 1.14% 2.17% -
  Horiz. % 118.33% 116.67% 111.67% 107.67% 103.33% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.78 193.00 185.42 163.90 148.64 153.20 143.59 23.82%
  QoQ % 2.48% 4.09% 13.13% 10.27% -2.98% 6.69% -
  Horiz. % 137.74% 134.41% 129.13% 114.14% 103.52% 106.69% 100.00%
EPS 20.88 20.27 19.73 19.35 12.19 12.57 10.78 55.45%
  QoQ % 3.01% 2.74% 1.96% 58.74% -3.02% 16.60% -
  Horiz. % 193.69% 188.03% 183.02% 179.50% 113.08% 116.60% 100.00%
DPS 11.50 12.00 10.00 10.00 10.00 10.00 10.00 9.77%
  QoQ % -4.17% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7101 0.7000 0.6700 0.6457 0.6202 0.6130 0.6000 11.90%
  QoQ % 1.44% 4.48% 3.76% 4.11% 1.17% 2.17% -
  Horiz. % 118.35% 116.67% 111.67% 107.62% 103.37% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.3700 2.0700 1.8700 1.3500 1.3300 1.4600 1.4600 -
P/RPS 1.20 1.07 1.01 0.82 0.90 0.95 1.02 11.45%
  QoQ % 12.15% 5.94% 23.17% -8.89% -5.26% -6.86% -
  Horiz. % 117.65% 104.90% 99.02% 80.39% 88.24% 93.14% 100.00%
P/EPS 11.35 10.21 9.48 6.97 10.91 11.61 13.55 -11.15%
  QoQ % 11.17% 7.70% 36.01% -36.11% -6.03% -14.32% -
  Horiz. % 83.76% 75.35% 69.96% 51.44% 80.52% 85.68% 100.00%
EY 8.81 9.79 10.55 14.34 9.17 8.61 7.38 12.55%
  QoQ % -10.01% -7.20% -26.43% 56.38% 6.50% 16.67% -
  Horiz. % 119.38% 132.66% 142.95% 194.31% 124.25% 116.67% 100.00%
DY 4.85 5.80 5.35 7.41 7.52 6.85 6.85 -20.58%
  QoQ % -16.38% 8.41% -27.80% -1.46% 9.78% 0.00% -
  Horiz. % 70.80% 84.67% 78.10% 108.18% 109.78% 100.00% 100.00%
P/NAPS 3.34 2.96 2.79 2.09 2.15 2.38 2.43 23.65%
  QoQ % 12.84% 6.09% 33.49% -2.79% -9.66% -2.06% -
  Horiz. % 137.45% 121.81% 114.81% 86.01% 88.48% 97.94% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 -
Price 2.6300 2.3000 2.1800 1.5900 1.3500 1.3500 1.4600 -
P/RPS 1.33 1.19 1.18 0.97 0.91 0.88 1.02 19.37%
  QoQ % 11.76% 0.85% 21.65% 6.59% 3.41% -13.73% -
  Horiz. % 130.39% 116.67% 115.69% 95.10% 89.22% 86.27% 100.00%
P/EPS 12.60 11.35 11.05 8.21 11.07 10.74 13.55 -4.73%
  QoQ % 11.01% 2.71% 34.59% -25.84% 3.07% -20.74% -
  Horiz. % 92.99% 83.76% 81.55% 60.59% 81.70% 79.26% 100.00%
EY 7.94 8.81 9.05 12.18 9.03 9.31 7.38 5.00%
  QoQ % -9.88% -2.65% -25.70% 34.88% -3.01% 26.15% -
  Horiz. % 107.59% 119.38% 122.63% 165.04% 122.36% 126.15% 100.00%
DY 4.37 5.22 4.59 6.29 7.41 7.41 6.85 -25.91%
  QoQ % -16.28% 13.73% -27.03% -15.11% 0.00% 8.18% -
  Horiz. % 63.80% 76.20% 67.01% 91.82% 108.18% 108.18% 100.00%
P/NAPS 3.70 3.29 3.25 2.46 2.18 2.20 2.43 32.39%
  QoQ % 12.46% 1.23% 32.11% 12.84% -0.91% -9.47% -
  Horiz. % 152.26% 135.39% 133.74% 101.23% 89.71% 90.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS