Highlights

[PADINI] QoQ Cumulative 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 -     37.34%    YoY -     71.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,110,417 736,680 310,033 1,301,193 952,318 609,951 269,573 156.74%
  QoQ % 50.73% 137.61% -76.17% 36.63% 56.13% 126.27% -
  Horiz. % 411.92% 273.28% 115.01% 482.69% 353.27% 226.27% 100.00%
PBT 158,780 112,379 39,639 186,665 135,113 88,832 44,306 134.00%
  QoQ % 41.29% 183.51% -78.76% 38.15% 52.10% 100.50% -
  Horiz. % 358.37% 253.64% 89.47% 421.31% 304.95% 200.50% 100.00%
Tax -40,873 -26,741 -10,305 -47,683 -35,083 -23,932 -8,259 190.12%
  QoQ % -52.85% -159.50% 78.39% -35.91% -46.59% -189.77% -
  Horiz. % 494.89% 323.78% 124.77% 577.35% 424.79% 289.77% 100.00%
NP 117,907 85,638 29,334 138,982 100,030 64,900 36,047 120.19%
  QoQ % 37.68% 191.94% -78.89% 38.94% 54.13% 80.04% -
  Horiz. % 327.09% 237.57% 81.38% 385.56% 277.50% 180.04% 100.00%
NP to SH 117,907 83,090 28,616 137,385 100,030 64,900 31,830 139.22%
  QoQ % 41.90% 190.36% -79.17% 37.34% 54.13% 103.90% -
  Horiz. % 370.43% 261.04% 89.90% 431.62% 314.26% 203.90% 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 992,510 651,042 280,699 1,162,211 852,288 545,051 233,526 162.15%
  QoQ % 52.45% 131.94% -75.85% 36.36% 56.37% 133.40% -
  Horiz. % 425.01% 278.79% 120.20% 497.68% 364.96% 233.40% 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 59,211 32,895 16,445 75,667 59,211 32,895 16,441 134.77%
  QoQ % 80.00% 100.02% -78.27% 27.79% 80.00% 100.08% -
  Horiz. % 360.14% 200.08% 100.03% 460.23% 360.14% 200.08% 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 21.86 % 15.93 % 5.94 % 29.41 % 21.72 % 14.72 % 7.49 % 104.09%
  QoQ % 37.23% 168.18% -79.80% 35.41% 47.55% 96.53% -
  Horiz. % 291.86% 212.68% 79.31% 392.66% 289.99% 196.53% 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 168.78 111.97 47.13 197.76 144.75 92.71 40.99 156.68%
  QoQ % 50.74% 137.58% -76.17% 36.62% 56.13% 126.18% -
  Horiz. % 411.76% 273.16% 114.98% 482.46% 353.13% 226.18% 100.00%
EPS 17.92 12.63 4.35 20.88 15.20 9.86 4.84 139.14%
  QoQ % 41.88% 190.34% -79.17% 37.37% 54.16% 103.72% -
  Horiz. % 370.25% 260.95% 89.88% 431.40% 314.05% 203.72% 100.00%
DPS 9.00 5.00 2.50 11.50 9.00 5.00 2.50 134.71%
  QoQ % 80.00% 100.00% -78.26% 27.78% 80.00% 100.00% -
  Horiz. % 360.00% 200.00% 100.00% 460.00% 360.00% 200.00% 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 168.78 111.97 47.12 197.78 144.75 92.71 40.97 156.76%
  QoQ % 50.74% 137.63% -76.18% 36.64% 56.13% 126.29% -
  Horiz. % 411.96% 273.30% 115.01% 482.74% 353.31% 226.29% 100.00%
EPS 17.92 12.63 4.35 20.88 15.20 9.86 4.84 139.14%
  QoQ % 41.88% 190.34% -79.17% 37.37% 54.16% 103.72% -
  Horiz. % 370.25% 260.95% 89.88% 431.40% 314.05% 203.72% 100.00%
DPS 9.00 5.00 2.50 11.50 9.00 5.00 2.50 134.71%
  QoQ % 80.00% 100.00% -78.26% 27.78% 80.00% 100.00% -
  Horiz. % 360.00% 200.00% 100.00% 460.00% 360.00% 200.00% 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 1.78 2.28 6.05 1.20 1.43 2.02 3.29 -33.58%
  QoQ % -21.93% -62.31% 404.17% -16.08% -29.21% -38.60% -
  Horiz. % 54.10% 69.30% 183.89% 36.47% 43.47% 61.40% 100.00%
P/EPS 16.74 20.19 65.52 11.35 13.61 18.96 27.89 -28.82%
  QoQ % -17.09% -69.18% 477.27% -16.61% -28.22% -32.02% -
  Horiz. % 60.02% 72.39% 234.92% 40.70% 48.80% 67.98% 100.00%
EY 5.97 4.95 1.53 8.81 7.35 5.28 3.59 40.32%
  QoQ % 20.61% 223.53% -82.63% 19.86% 39.20% 47.08% -
  Horiz. % 166.30% 137.88% 42.62% 245.40% 204.74% 147.08% 100.00%
DY 3.00 1.96 0.88 4.85 4.35 2.67 1.85 37.99%
  QoQ % 53.06% 122.73% -81.86% 11.49% 62.92% 44.32% -
  Horiz. % 162.16% 105.95% 47.57% 262.16% 235.14% 144.32% 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 1.95 2.30 5.98 1.33 1.59 2.35 3.88 -36.76%
  QoQ % -15.22% -61.54% 349.62% -16.35% -32.34% -39.43% -
  Horiz. % 50.26% 59.28% 154.12% 34.28% 40.98% 60.57% 100.00%
P/EPS 18.36 20.43 64.83 12.60 15.13 22.10 32.85 -32.12%
  QoQ % -10.13% -68.49% 414.52% -16.72% -31.54% -32.72% -
  Horiz. % 55.89% 62.19% 197.35% 38.36% 46.06% 67.28% 100.00%
EY 5.45 4.90 1.54 7.94 6.61 4.53 3.04 47.52%
  QoQ % 11.22% 218.18% -80.60% 20.12% 45.92% 49.01% -
  Horiz. % 179.28% 161.18% 50.66% 261.18% 217.43% 149.01% 100.00%
DY 2.74 1.94 0.89 4.37 3.91 2.29 1.57 44.91%
  QoQ % 41.24% 117.98% -79.63% 11.76% 70.74% 45.86% -
  Horiz. % 174.52% 123.57% 56.69% 278.34% 249.04% 145.86% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

654  231  427  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.015+0.005 
 SAPNRG 0.11+0.005 
 HIBISCS 0.535+0.025 
 ARMADA 0.185+0.01 
 MINETEC 0.20+0.005 
 VELESTO 0.17+0.005 
 NETX 0.015+0.005 
 GAMUDA-WE 0.12+0.045 
 DBE 0.03+0.005 
 JAKS 1.01+0.125 

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