Highlights

[PADINI] QoQ Annualized Quarter Result on 2015-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     16.67%    YoY -     -19.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,219,902 1,078,292 977,904 1,007,946 944,676 906,992 866,258 25.56%
  QoQ % 13.13% 10.27% -2.98% 6.70% 4.15% 4.70% -
  Horiz. % 140.82% 124.48% 112.89% 116.36% 109.05% 104.70% 100.00%
PBT 177,664 177,224 111,835 119,765 101,708 106,952 125,719 25.85%
  QoQ % 0.25% 58.47% -6.62% 17.75% -4.90% -14.93% -
  Horiz. % 141.32% 140.97% 88.96% 95.26% 80.90% 85.07% 100.00%
Tax -47,864 -33,036 -28,074 -37,038 -30,804 -29,980 -34,806 23.59%
  QoQ % -44.88% -17.67% 24.20% -20.24% -2.75% 13.87% -
  Horiz. % 137.52% 94.91% 80.66% 106.41% 88.50% 86.13% 100.00%
NP 129,800 144,188 83,761 82,726 70,904 76,972 90,913 26.71%
  QoQ % -9.98% 72.14% 1.25% 16.67% -7.88% -15.33% -
  Horiz. % 142.77% 158.60% 92.13% 91.00% 77.99% 84.67% 100.00%
NP to SH 129,800 127,320 80,223 82,726 70,904 76,972 90,913 26.71%
  QoQ % 1.95% 58.71% -3.03% 16.67% -7.88% -15.33% -
  Horiz. % 142.77% 140.05% 88.24% 91.00% 77.99% 84.67% 100.00%
Tax Rate 26.94 % 18.64 % 25.10 % 30.93 % 30.29 % 28.03 % 27.69 % -1.81%
  QoQ % 44.53% -25.74% -18.85% 2.11% 8.06% 1.23% -
  Horiz. % 97.29% 67.32% 90.65% 111.70% 109.39% 101.23% 100.00%
Total Cost 1,090,102 934,104 894,143 925,220 873,772 830,020 775,345 25.42%
  QoQ % 16.70% 4.47% -3.36% 5.89% 5.27% 7.05% -
  Horiz. % 140.60% 120.48% 115.32% 119.33% 112.69% 107.05% 100.00%
Net Worth 440,799 424,838 408,025 403,298 394,745 388,166 387,457 8.95%
  QoQ % 3.76% 4.12% 1.17% 2.17% 1.69% 0.18% -
  Horiz. % 113.77% 109.65% 105.31% 104.09% 101.88% 100.18% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 65,790 65,764 65,810 65,790 65,790 65,790 75,649 -8.87%
  QoQ % 0.04% -0.07% 0.03% 0.00% 0.00% -13.03% -
  Horiz. % 86.97% 86.93% 86.99% 86.97% 86.97% 86.97% 100.00%
Div Payout % 50.69 % 51.65 % 82.03 % 79.53 % 92.79 % 85.47 % 83.21 % -28.07%
  QoQ % -1.86% -37.04% 3.14% -14.29% 8.56% 2.72% -
  Horiz. % 60.92% 62.07% 98.58% 95.58% 111.51% 102.72% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 440,799 424,838 408,025 403,298 394,745 388,166 387,457 8.95%
  QoQ % 3.76% 4.12% 1.17% 2.17% 1.69% 0.18% -
  Horiz. % 113.77% 109.65% 105.31% 104.09% 101.88% 100.18% 100.00%
NOSH 657,909 657,644 658,105 657,909 657,909 657,909 657,822 0.01%
  QoQ % 0.04% -0.07% 0.03% 0.00% 0.00% 0.01% -
  Horiz. % 100.01% 99.97% 100.04% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.64 % 13.37 % 8.57 % 8.21 % 7.51 % 8.49 % 10.49 % 0.95%
  QoQ % -20.42% 56.01% 4.38% 9.32% -11.54% -19.07% -
  Horiz. % 101.43% 127.45% 81.70% 78.27% 71.59% 80.93% 100.00%
ROE 29.45 % 29.97 % 19.66 % 20.51 % 17.96 % 19.83 % 23.46 % 16.32%
  QoQ % -1.74% 52.44% -4.14% 14.20% -9.43% -15.47% -
  Horiz. % 125.53% 127.75% 83.80% 87.43% 76.56% 84.53% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 185.42 163.96 148.59 153.20 143.59 137.86 131.69 25.54%
  QoQ % 13.09% 10.34% -3.01% 6.69% 4.16% 4.69% -
  Horiz. % 140.80% 124.50% 112.83% 116.33% 109.04% 104.69% 100.00%
EPS 19.72 19.36 12.19 12.57 10.78 11.68 13.82 26.66%
  QoQ % 1.86% 58.82% -3.02% 16.60% -7.71% -15.48% -
  Horiz. % 142.69% 140.09% 88.21% 90.96% 78.00% 84.52% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 11.50 -8.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -13.04% -
  Horiz. % 86.96% 86.96% 86.96% 86.96% 86.96% 86.96% 100.00%
NAPS 0.6700 0.6460 0.6200 0.6130 0.6000 0.5900 0.5890 8.94%
  QoQ % 3.72% 4.19% 1.14% 2.17% 1.69% 0.17% -
  Horiz. % 113.75% 109.68% 105.26% 104.07% 101.87% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 185.42 163.90 148.64 153.20 143.59 137.86 131.67 25.56%
  QoQ % 13.13% 10.27% -2.98% 6.69% 4.16% 4.70% -
  Horiz. % 140.82% 124.48% 112.89% 116.35% 109.05% 104.70% 100.00%
EPS 19.73 19.35 12.19 12.57 10.78 11.70 13.82 26.71%
  QoQ % 1.96% 58.74% -3.02% 16.60% -7.86% -15.34% -
  Horiz. % 142.76% 140.01% 88.21% 90.96% 78.00% 84.66% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 11.50 -8.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -13.04% -
  Horiz. % 86.96% 86.96% 86.96% 86.96% 86.96% 86.96% 100.00%
NAPS 0.6700 0.6457 0.6202 0.6130 0.6000 0.5900 0.5889 8.96%
  QoQ % 3.76% 4.11% 1.17% 2.17% 1.69% 0.19% -
  Horiz. % 113.77% 109.65% 105.31% 104.09% 101.88% 100.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.8700 1.3500 1.3300 1.4600 1.4600 1.9200 1.9700 -
P/RPS 1.01 0.82 0.90 0.95 1.02 1.39 1.50 -23.12%
  QoQ % 23.17% -8.89% -5.26% -6.86% -26.62% -7.33% -
  Horiz. % 67.33% 54.67% 60.00% 63.33% 68.00% 92.67% 100.00%
P/EPS 9.48 6.97 10.91 11.61 13.55 16.41 14.25 -23.74%
  QoQ % 36.01% -36.11% -6.03% -14.32% -17.43% 15.16% -
  Horiz. % 66.53% 48.91% 76.56% 81.47% 95.09% 115.16% 100.00%
EY 10.55 14.34 9.17 8.61 7.38 6.09 7.02 31.11%
  QoQ % -26.43% 56.38% 6.50% 16.67% 21.18% -13.25% -
  Horiz. % 150.28% 204.27% 130.63% 122.65% 105.13% 86.75% 100.00%
DY 5.35 7.41 7.52 6.85 6.85 5.21 5.84 -5.66%
  QoQ % -27.80% -1.46% 9.78% 0.00% 31.48% -10.79% -
  Horiz. % 91.61% 126.88% 128.77% 117.29% 117.29% 89.21% 100.00%
P/NAPS 2.79 2.09 2.15 2.38 2.43 3.25 3.34 -11.27%
  QoQ % 33.49% -2.79% -9.66% -2.06% -25.23% -2.69% -
  Horiz. % 83.53% 62.57% 64.37% 71.26% 72.75% 97.31% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 26/11/14 27/08/14 -
Price 2.1800 1.5900 1.3500 1.3500 1.4600 1.7700 1.8900 -
P/RPS 1.18 0.97 0.91 0.88 1.02 1.28 1.44 -12.40%
  QoQ % 21.65% 6.59% 3.41% -13.73% -20.31% -11.11% -
  Horiz. % 81.94% 67.36% 63.19% 61.11% 70.83% 88.89% 100.00%
P/EPS 11.05 8.21 11.07 10.74 13.55 15.13 13.68 -13.23%
  QoQ % 34.59% -25.84% 3.07% -20.74% -10.44% 10.60% -
  Horiz. % 80.77% 60.01% 80.92% 78.51% 99.05% 110.60% 100.00%
EY 9.05 12.18 9.03 9.31 7.38 6.61 7.31 15.25%
  QoQ % -25.70% 34.88% -3.01% 26.15% 11.65% -9.58% -
  Horiz. % 123.80% 166.62% 123.53% 127.36% 100.96% 90.42% 100.00%
DY 4.59 6.29 7.41 7.41 6.85 5.65 6.08 -17.05%
  QoQ % -27.03% -15.11% 0.00% 8.18% 21.24% -7.07% -
  Horiz. % 75.49% 103.45% 121.88% 121.88% 112.66% 92.93% 100.00%
P/NAPS 3.25 2.46 2.18 2.20 2.43 3.00 3.21 0.83%
  QoQ % 32.11% 12.84% -0.91% -9.47% -19.00% -6.54% -
  Horiz. % 101.25% 76.64% 67.91% 68.54% 75.70% 93.46% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

144  464  400  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.45+0.02 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 SAPNRG 0.095+0.005 
 ALAM 0.07-0.005 
 KNM 0.145+0.005 
 PERDANA 0.165-0.01 
 SERBADK-WA 0.245-0.005 
 DAYANG 1.33-0.02 
 AIRASIA 0.825+0.02 

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