Highlights

[PADINI] QoQ Annualized Quarter Result on 2016-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     2.75%    YoY -     61.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,473,360 1,240,132 1,301,193 1,269,757 1,219,902 1,078,292 977,904 31.26%
  QoQ % 18.81% -4.69% 2.48% 4.09% 13.13% 10.27% -
  Horiz. % 150.67% 126.82% 133.06% 129.84% 124.75% 110.27% 100.00%
PBT 224,758 158,556 186,665 180,150 177,664 177,224 111,835 58.92%
  QoQ % 41.75% -15.06% 3.62% 1.40% 0.25% 58.47% -
  Horiz. % 200.97% 141.78% 166.91% 161.09% 158.86% 158.47% 100.00%
Tax -53,482 -41,220 -47,683 -46,777 -47,864 -33,036 -28,074 53.37%
  QoQ % -29.75% 13.55% -1.94% 2.27% -44.88% -17.67% -
  Horiz. % 190.50% 146.83% 169.85% 166.62% 170.49% 117.67% 100.00%
NP 171,276 117,336 138,982 133,373 129,800 144,188 83,761 60.75%
  QoQ % 45.97% -15.57% 4.21% 2.75% -9.98% 72.14% -
  Horiz. % 204.48% 140.08% 165.93% 159.23% 154.96% 172.14% 100.00%
NP to SH 166,180 114,464 137,385 133,373 129,800 127,320 80,223 62.14%
  QoQ % 45.18% -16.68% 3.01% 2.75% 1.95% 58.71% -
  Horiz. % 207.15% 142.68% 171.25% 166.25% 161.80% 158.71% 100.00%
Tax Rate 23.80 % 26.00 % 25.54 % 25.97 % 26.94 % 18.64 % 25.10 % -3.47%
  QoQ % -8.46% 1.80% -1.66% -3.60% 44.53% -25.74% -
  Horiz. % 94.82% 103.59% 101.75% 103.47% 107.33% 74.26% 100.00%
Total Cost 1,302,084 1,122,796 1,162,211 1,136,384 1,090,102 934,104 894,143 28.33%
  QoQ % 15.97% -3.39% 2.27% 4.25% 16.70% 4.47% -
  Horiz. % 145.62% 125.57% 129.98% 127.09% 121.92% 104.47% 100.00%
Net Worth 521,722 481,801 467,161 460,536 440,799 424,838 408,025 17.72%
  QoQ % 8.29% 3.13% 1.44% 4.48% 3.76% 4.12% -
  Horiz. % 127.87% 118.08% 114.49% 112.87% 108.03% 104.12% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 65,790 65,783 75,667 78,949 65,790 65,764 65,810 -0.02%
  QoQ % 0.01% -13.06% -4.16% 20.00% 0.04% -0.07% -
  Horiz. % 99.97% 99.96% 114.98% 119.96% 99.97% 99.93% 100.00%
Div Payout % 39.59 % 57.47 % 55.08 % 59.19 % 50.69 % 51.65 % 82.03 % -38.34%
  QoQ % -31.11% 4.34% -6.94% 16.77% -1.86% -37.04% -
  Horiz. % 48.26% 70.06% 67.15% 72.16% 61.79% 62.96% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 521,722 481,801 467,161 460,536 440,799 424,838 408,025 17.72%
  QoQ % 8.29% 3.13% 1.44% 4.48% 3.76% 4.12% -
  Horiz. % 127.87% 118.08% 114.49% 112.87% 108.03% 104.12% 100.00%
NOSH 657,909 657,839 657,974 657,909 657,909 657,644 658,105 -0.02%
  QoQ % 0.01% -0.02% 0.01% 0.00% 0.04% -0.07% -
  Horiz. % 99.97% 99.96% 99.98% 99.97% 99.97% 99.93% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.62 % 9.46 % 10.68 % 10.50 % 10.64 % 13.37 % 8.57 % 22.39%
  QoQ % 22.83% -11.42% 1.71% -1.32% -20.42% 56.01% -
  Horiz. % 135.59% 110.39% 124.62% 122.52% 124.15% 156.01% 100.00%
ROE 31.85 % 23.76 % 29.41 % 28.96 % 29.45 % 29.97 % 19.66 % 37.74%
  QoQ % 34.05% -19.21% 1.55% -1.66% -1.74% 52.44% -
  Horiz. % 162.00% 120.85% 149.59% 147.30% 149.80% 152.44% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 223.95 188.52 197.76 193.00 185.42 163.96 148.59 31.29%
  QoQ % 18.79% -4.67% 2.47% 4.09% 13.09% 10.34% -
  Horiz. % 150.72% 126.87% 133.09% 129.89% 124.79% 110.34% 100.00%
EPS 25.26 17.40 20.88 20.27 19.72 19.36 12.19 62.18%
  QoQ % 45.17% -16.67% 3.01% 2.79% 1.86% 58.82% -
  Horiz. % 207.22% 142.74% 171.29% 166.28% 161.77% 158.82% 100.00%
DPS 10.00 10.00 11.50 12.00 10.00 10.00 10.00 -
  QoQ % 0.00% -13.04% -4.17% 20.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 115.00% 120.00% 100.00% 100.00% 100.00%
NAPS 0.7930 0.7324 0.7100 0.7000 0.6700 0.6460 0.6200 17.74%
  QoQ % 8.27% 3.15% 1.43% 4.48% 3.72% 4.19% -
  Horiz. % 127.90% 118.13% 114.52% 112.90% 108.06% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 223.95 188.50 197.78 193.00 185.42 163.90 148.64 31.26%
  QoQ % 18.81% -4.69% 2.48% 4.09% 13.13% 10.27% -
  Horiz. % 150.67% 126.82% 133.06% 129.84% 124.74% 110.27% 100.00%
EPS 25.26 17.40 20.88 20.27 19.73 19.35 12.19 62.18%
  QoQ % 45.17% -16.67% 3.01% 2.74% 1.96% 58.74% -
  Horiz. % 207.22% 142.74% 171.29% 166.28% 161.85% 158.74% 100.00%
DPS 10.00 10.00 11.50 12.00 10.00 10.00 10.00 -
  QoQ % 0.00% -13.04% -4.17% 20.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 115.00% 120.00% 100.00% 100.00% 100.00%
NAPS 0.7930 0.7323 0.7101 0.7000 0.6700 0.6457 0.6202 17.72%
  QoQ % 8.29% 3.13% 1.44% 4.48% 3.76% 4.11% -
  Horiz. % 127.86% 118.07% 114.50% 112.87% 108.03% 104.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.5500 2.8500 2.3700 2.0700 1.8700 1.3500 1.3300 -
P/RPS 1.14 1.51 1.20 1.07 1.01 0.82 0.90 16.99%
  QoQ % -24.50% 25.83% 12.15% 5.94% 23.17% -8.89% -
  Horiz. % 126.67% 167.78% 133.33% 118.89% 112.22% 91.11% 100.00%
P/EPS 10.10 16.38 11.35 10.21 9.48 6.97 10.91 -4.99%
  QoQ % -38.34% 44.32% 11.17% 7.70% 36.01% -36.11% -
  Horiz. % 92.58% 150.14% 104.03% 93.58% 86.89% 63.89% 100.00%
EY 9.91 6.11 8.81 9.79 10.55 14.34 9.17 5.29%
  QoQ % 62.19% -30.65% -10.01% -7.20% -26.43% 56.38% -
  Horiz. % 108.07% 66.63% 96.07% 106.76% 115.05% 156.38% 100.00%
DY 3.92 3.51 4.85 5.80 5.35 7.41 7.52 -35.10%
  QoQ % 11.68% -27.63% -16.38% 8.41% -27.80% -1.46% -
  Horiz. % 52.13% 46.68% 64.49% 77.13% 71.14% 98.54% 100.00%
P/NAPS 3.22 3.89 3.34 2.96 2.79 2.09 2.15 30.74%
  QoQ % -17.22% 16.47% 12.84% 6.09% 33.49% -2.79% -
  Horiz. % 149.77% 180.93% 155.35% 137.67% 129.77% 97.21% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 -
Price 2.5800 2.8200 2.6300 2.3000 2.1800 1.5900 1.3500 -
P/RPS 1.15 1.50 1.33 1.19 1.18 0.97 0.91 16.81%
  QoQ % -23.33% 12.78% 11.76% 0.85% 21.65% 6.59% -
  Horiz. % 126.37% 164.84% 146.15% 130.77% 129.67% 106.59% 100.00%
P/EPS 10.21 16.21 12.60 11.35 11.05 8.21 11.07 -5.23%
  QoQ % -37.01% 28.65% 11.01% 2.71% 34.59% -25.84% -
  Horiz. % 92.23% 146.43% 113.82% 102.53% 99.82% 74.16% 100.00%
EY 9.79 6.17 7.94 8.81 9.05 12.18 9.03 5.51%
  QoQ % 58.67% -22.29% -9.88% -2.65% -25.70% 34.88% -
  Horiz. % 108.42% 68.33% 87.93% 97.56% 100.22% 134.88% 100.00%
DY 3.88 3.55 4.37 5.22 4.59 6.29 7.41 -34.91%
  QoQ % 9.30% -18.76% -16.28% 13.73% -27.03% -15.11% -
  Horiz. % 52.36% 47.91% 58.97% 70.45% 61.94% 84.89% 100.00%
P/NAPS 3.25 3.85 3.70 3.29 3.25 2.46 2.18 30.34%
  QoQ % -15.58% 4.05% 12.46% 1.23% 32.11% 12.84% -
  Horiz. % 149.08% 176.61% 169.72% 150.92% 149.08% 112.84% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

504  215  556  946 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.175+0.085 
 PDZ-WB 0.055+0.025 
 VC 0.08+0.02 
 IRIS 0.275+0.015 
 ANZO 0.215-0.02 
 MLAB 0.05+0.01 
 MQTECH 0.075+0.01 
 KNM 0.235+0.02 
 TDEX 0.08+0.02 
 GPACKET 0.635+0.135 

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