Highlights

[PADINI] QoQ Annualized Quarter Result on 2016-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 20-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     45.18%    YoY -     28.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,260,700 1,570,902 1,480,556 1,473,360 1,240,132 1,301,193 1,269,757 -0.48%
  QoQ % -19.75% 6.10% 0.49% 18.81% -4.69% 2.48% -
  Horiz. % 99.29% 123.72% 116.60% 116.03% 97.67% 102.48% 100.00%
PBT 167,636 213,213 211,706 224,758 158,556 186,665 180,150 -4.68%
  QoQ % -21.38% 0.71% -5.81% 41.75% -15.06% 3.62% -
  Horiz. % 93.05% 118.35% 117.52% 124.76% 88.01% 103.62% 100.00%
Tax -42,756 -55,825 -54,497 -53,482 -41,220 -47,683 -46,777 -5.81%
  QoQ % 23.41% -2.44% -1.90% -29.75% 13.55% -1.94% -
  Horiz. % 91.40% 119.34% 116.50% 114.33% 88.12% 101.94% 100.00%
NP 124,880 157,388 157,209 171,276 117,336 138,982 133,373 -4.29%
  QoQ % -20.65% 0.11% -8.21% 45.97% -15.57% 4.21% -
  Horiz. % 93.63% 118.01% 117.87% 128.42% 87.98% 104.21% 100.00%
NP to SH 124,880 157,388 157,209 166,180 114,464 137,385 133,373 -4.29%
  QoQ % -20.65% 0.11% -5.40% 45.18% -16.68% 3.01% -
  Horiz. % 93.63% 118.01% 117.87% 124.60% 85.82% 103.01% 100.00%
Tax Rate 25.51 % 26.18 % 25.74 % 23.80 % 26.00 % 25.54 % 25.97 % -1.18%
  QoQ % -2.56% 1.71% 8.15% -8.46% 1.80% -1.66% -
  Horiz. % 98.23% 100.81% 99.11% 91.64% 100.12% 98.34% 100.00%
Total Cost 1,135,820 1,413,514 1,323,346 1,302,084 1,122,796 1,162,211 1,136,384 -0.03%
  QoQ % -19.65% 6.81% 1.63% 15.97% -3.39% 2.27% -
  Horiz. % 99.95% 124.39% 116.45% 114.58% 98.80% 102.27% 100.00%
Net Worth 565,801 552,643 539,485 521,722 481,801 467,161 460,536 14.70%
  QoQ % 2.38% 2.44% 3.40% 8.29% 3.13% 1.44% -
  Horiz. % 122.86% 120.00% 117.14% 113.29% 104.62% 101.44% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 65,790 75,659 78,949 65,790 65,783 75,667 78,949 -11.44%
  QoQ % -13.04% -4.17% 20.00% 0.01% -13.06% -4.16% -
  Horiz. % 83.33% 95.83% 100.00% 83.33% 83.32% 95.84% 100.00%
Div Payout % 52.68 % 48.07 % 50.22 % 39.59 % 57.47 % 55.08 % 59.19 % -7.47%
  QoQ % 9.59% -4.28% 26.85% -31.11% 4.34% -6.94% -
  Horiz. % 89.00% 81.21% 84.85% 66.89% 97.09% 93.06% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 565,801 552,643 539,485 521,722 481,801 467,161 460,536 14.70%
  QoQ % 2.38% 2.44% 3.40% 8.29% 3.13% 1.44% -
  Horiz. % 122.86% 120.00% 117.14% 113.29% 104.62% 101.44% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,839 657,974 657,909 -
  QoQ % -0.00% 0.00% -0.00% 0.01% -0.02% 0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.91 % 10.02 % 10.62 % 11.62 % 9.46 % 10.68 % 10.50 % -3.78%
  QoQ % -1.10% -5.65% -8.61% 22.83% -11.42% 1.71% -
  Horiz. % 94.38% 95.43% 101.14% 110.67% 90.10% 101.71% 100.00%
ROE 22.07 % 28.48 % 29.14 % 31.85 % 23.76 % 29.41 % 28.96 % -16.55%
  QoQ % -22.51% -2.26% -8.51% 34.05% -19.21% 1.55% -
  Horiz. % 76.21% 98.34% 100.62% 109.98% 82.04% 101.55% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 191.62 238.77 225.04 223.95 188.52 197.76 193.00 -0.48%
  QoQ % -19.75% 6.10% 0.49% 18.79% -4.67% 2.47% -
  Horiz. % 99.28% 123.72% 116.60% 116.04% 97.68% 102.47% 100.00%
EPS 19.00 23.92 23.89 25.26 17.40 20.88 20.27 -4.22%
  QoQ % -20.57% 0.13% -5.42% 45.17% -16.67% 3.01% -
  Horiz. % 93.73% 118.01% 117.86% 124.62% 85.84% 103.01% 100.00%
DPS 10.00 11.50 12.00 10.00 10.00 11.50 12.00 -11.44%
  QoQ % -13.04% -4.17% 20.00% 0.00% -13.04% -4.17% -
  Horiz. % 83.33% 95.83% 100.00% 83.33% 83.33% 95.83% 100.00%
NAPS 0.8600 0.8400 0.8200 0.7930 0.7324 0.7100 0.7000 14.70%
  QoQ % 2.38% 2.44% 3.40% 8.27% 3.15% 1.43% -
  Horiz. % 122.86% 120.00% 117.14% 113.29% 104.63% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 191.62 238.77 225.04 223.95 188.50 197.78 193.00 -0.48%
  QoQ % -19.75% 6.10% 0.49% 18.81% -4.69% 2.48% -
  Horiz. % 99.28% 123.72% 116.60% 116.04% 97.67% 102.48% 100.00%
EPS 18.98 23.92 23.90 25.26 17.40 20.88 20.27 -4.29%
  QoQ % -20.65% 0.08% -5.38% 45.17% -16.67% 3.01% -
  Horiz. % 93.64% 118.01% 117.91% 124.62% 85.84% 103.01% 100.00%
DPS 10.00 11.50 12.00 10.00 10.00 11.50 12.00 -11.44%
  QoQ % -13.04% -4.17% 20.00% 0.00% -13.04% -4.17% -
  Horiz. % 83.33% 95.83% 100.00% 83.33% 83.33% 95.83% 100.00%
NAPS 0.8600 0.8400 0.8200 0.7930 0.7323 0.7101 0.7000 14.70%
  QoQ % 2.38% 2.44% 3.40% 8.29% 3.13% 1.44% -
  Horiz. % 122.86% 120.00% 117.14% 113.29% 104.61% 101.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.5500 3.5200 3.0000 2.5500 2.8500 2.3700 2.0700 -
P/RPS 2.37 1.47 1.33 1.14 1.51 1.20 1.07 69.84%
  QoQ % 61.22% 10.53% 16.67% -24.50% 25.83% 12.15% -
  Horiz. % 221.50% 137.38% 124.30% 106.54% 141.12% 112.15% 100.00%
P/EPS 23.97 14.71 12.55 10.10 16.38 11.35 10.21 76.55%
  QoQ % 62.95% 17.21% 24.26% -38.34% 44.32% 11.17% -
  Horiz. % 234.77% 144.07% 122.92% 98.92% 160.43% 111.17% 100.00%
EY 4.17 6.80 7.97 9.91 6.11 8.81 9.79 -43.36%
  QoQ % -38.68% -14.68% -19.58% 62.19% -30.65% -10.01% -
  Horiz. % 42.59% 69.46% 81.41% 101.23% 62.41% 89.99% 100.00%
DY 2.20 3.27 4.00 3.92 3.51 4.85 5.80 -47.57%
  QoQ % -32.72% -18.25% 2.04% 11.68% -27.63% -16.38% -
  Horiz. % 37.93% 56.38% 68.97% 67.59% 60.52% 83.62% 100.00%
P/NAPS 5.29 4.19 3.66 3.22 3.89 3.34 2.96 47.22%
  QoQ % 26.25% 14.48% 13.66% -17.22% 16.47% 12.84% -
  Horiz. % 178.72% 141.55% 123.65% 108.78% 131.42% 112.84% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 -
Price 5.0900 4.2300 3.2900 2.5800 2.8200 2.6300 2.3000 -
P/RPS 2.66 1.77 1.46 1.15 1.50 1.33 1.19 70.87%
  QoQ % 50.28% 21.23% 26.96% -23.33% 12.78% 11.76% -
  Horiz. % 223.53% 148.74% 122.69% 96.64% 126.05% 111.76% 100.00%
P/EPS 26.82 17.68 13.77 10.21 16.21 12.60 11.35 77.32%
  QoQ % 51.70% 28.40% 34.87% -37.01% 28.65% 11.01% -
  Horiz. % 236.30% 155.77% 121.32% 89.96% 142.82% 111.01% 100.00%
EY 3.73 5.66 7.26 9.79 6.17 7.94 8.81 -43.59%
  QoQ % -34.10% -22.04% -25.84% 58.67% -22.29% -9.88% -
  Horiz. % 42.34% 64.25% 82.41% 111.12% 70.03% 90.12% 100.00%
DY 1.96 2.72 3.65 3.88 3.55 4.37 5.22 -47.92%
  QoQ % -27.94% -25.48% -5.93% 9.30% -18.76% -16.28% -
  Horiz. % 37.55% 52.11% 69.92% 74.33% 68.01% 83.72% 100.00%
P/NAPS 5.92 5.04 4.01 3.25 3.85 3.70 3.29 47.89%
  QoQ % 17.46% 25.69% 23.38% -15.58% 4.05% 12.46% -
  Horiz. % 179.94% 153.19% 121.88% 98.78% 117.02% 112.46% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS