Highlights

[PADINI] QoQ Cumulative Quarter Result on 2014-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     84.23%    YoY -     -36.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 269,573 977,904 755,960 472,338 226,748 866,258 670,249 -45.48%
  QoQ % -72.43% 29.36% 60.05% 108.31% -73.82% 29.24% -
  Horiz. % 40.22% 145.90% 112.79% 70.47% 33.83% 129.24% 100.00%
PBT 44,306 111,835 89,824 50,854 26,738 125,719 106,259 -44.16%
  QoQ % -60.38% 24.50% 76.63% 90.19% -78.73% 18.31% -
  Horiz. % 41.70% 105.25% 84.53% 47.86% 25.16% 118.31% 100.00%
Tax -8,259 -28,074 -27,779 -15,402 -7,495 -34,806 -29,009 -56.69%
  QoQ % 70.58% -1.06% -80.36% -105.50% 78.47% -19.98% -
  Horiz. % 28.47% 96.78% 95.76% 53.09% 25.84% 119.98% 100.00%
NP 36,047 83,761 62,045 35,452 19,243 90,913 77,250 -39.81%
  QoQ % -56.96% 35.00% 75.01% 84.23% -78.83% 17.69% -
  Horiz. % 46.66% 108.43% 80.32% 45.89% 24.91% 117.69% 100.00%
NP to SH 31,830 80,223 62,045 35,452 19,243 90,913 77,250 -44.60%
  QoQ % -60.32% 29.30% 75.01% 84.23% -78.83% 17.69% -
  Horiz. % 41.20% 103.85% 80.32% 45.89% 24.91% 117.69% 100.00%
Tax Rate 18.64 % 25.10 % 30.93 % 30.29 % 28.03 % 27.69 % 27.30 % -22.44%
  QoQ % -25.74% -18.85% 2.11% 8.06% 1.23% 1.43% -
  Horiz. % 68.28% 91.94% 113.30% 110.95% 102.67% 101.43% 100.00%
Total Cost 233,526 894,143 693,915 436,886 207,505 775,345 592,999 -46.24%
  QoQ % -73.88% 28.85% 58.83% 110.54% -73.24% 30.75% -
  Horiz. % 39.38% 150.78% 117.02% 73.67% 34.99% 130.75% 100.00%
Net Worth 424,838 408,025 403,298 394,745 388,166 387,457 388,166 6.20%
  QoQ % 4.12% 1.17% 2.17% 1.69% 0.18% -0.18% -
  Horiz. % 109.45% 105.12% 103.90% 101.69% 100.00% 99.82% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 16,441 65,810 49,343 32,895 16,447 75,649 59,211 -57.41%
  QoQ % -75.02% 33.37% 50.00% 100.00% -78.26% 27.76% -
  Horiz. % 27.77% 111.14% 83.33% 55.56% 27.78% 127.76% 100.00%
Div Payout % 51.65 % 82.03 % 79.53 % 92.79 % 85.47 % 83.21 % 76.65 % -23.12%
  QoQ % -37.04% 3.14% -14.29% 8.56% 2.72% 8.56% -
  Horiz. % 67.38% 107.02% 103.76% 121.06% 111.51% 108.56% 100.00%
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 424,838 408,025 403,298 394,745 388,166 387,457 388,166 6.20%
  QoQ % 4.12% 1.17% 2.17% 1.69% 0.18% -0.18% -
  Horiz. % 109.45% 105.12% 103.90% 101.69% 100.00% 99.82% 100.00%
NOSH 657,644 658,105 657,909 657,909 657,909 657,822 657,909 -0.03%
  QoQ % -0.07% 0.03% 0.00% 0.00% 0.01% -0.01% -
  Horiz. % 99.96% 100.03% 100.00% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.37 % 8.57 % 8.21 % 7.51 % 8.49 % 10.49 % 11.53 % 10.36%
  QoQ % 56.01% 4.38% 9.32% -11.54% -19.07% -9.02% -
  Horiz. % 115.96% 74.33% 71.21% 65.13% 73.63% 90.98% 100.00%
ROE 7.49 % 19.66 % 15.38 % 8.98 % 4.96 % 23.46 % 19.90 % -47.84%
  QoQ % -61.90% 27.83% 71.27% 81.05% -78.86% 17.89% -
  Horiz. % 37.64% 98.79% 77.29% 45.13% 24.92% 117.89% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.99 148.59 114.90 71.79 34.46 131.69 101.88 -45.47%
  QoQ % -72.41% 29.32% 60.05% 108.33% -73.83% 29.26% -
  Horiz. % 40.23% 145.85% 112.78% 70.47% 33.82% 129.26% 100.00%
EPS 4.84 12.19 9.43 5.39 2.92 13.82 11.81 -44.80%
  QoQ % -60.30% 29.27% 74.95% 84.59% -78.87% 17.02% -
  Horiz. % 40.98% 103.22% 79.85% 45.64% 24.72% 117.02% 100.00%
DPS 2.50 10.00 7.50 5.00 2.50 11.50 9.00 -57.39%
  QoQ % -75.00% 33.33% 50.00% 100.00% -78.26% 27.78% -
  Horiz. % 27.78% 111.11% 83.33% 55.56% 27.78% 127.78% 100.00%
NAPS 0.6460 0.6200 0.6130 0.6000 0.5900 0.5890 0.5900 6.23%
  QoQ % 4.19% 1.14% 2.17% 1.69% 0.17% -0.17% -
  Horiz. % 109.49% 105.08% 103.90% 101.69% 100.00% 99.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.97 148.64 114.90 71.79 34.46 131.67 101.88 -45.49%
  QoQ % -72.44% 29.36% 60.05% 108.33% -73.83% 29.24% -
  Horiz. % 40.21% 145.90% 112.78% 70.47% 33.82% 129.24% 100.00%
EPS 4.84 12.19 9.43 5.39 2.92 13.82 11.74 -44.58%
  QoQ % -60.30% 29.27% 74.95% 84.59% -78.87% 17.72% -
  Horiz. % 41.23% 103.83% 80.32% 45.91% 24.87% 117.72% 100.00%
DPS 2.50 10.00 7.50 5.00 2.50 11.50 9.00 -57.39%
  QoQ % -75.00% 33.33% 50.00% 100.00% -78.26% 27.78% -
  Horiz. % 27.78% 111.11% 83.33% 55.56% 27.78% 127.78% 100.00%
NAPS 0.6457 0.6202 0.6130 0.6000 0.5900 0.5889 0.5900 6.19%
  QoQ % 4.11% 1.17% 2.17% 1.69% 0.19% -0.19% -
  Horiz. % 109.44% 105.12% 103.90% 101.69% 100.00% 99.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.3500 1.3300 1.4600 1.4600 1.9200 1.9700 1.9100 -
P/RPS 3.29 0.90 1.27 2.03 5.57 1.50 1.87 45.69%
  QoQ % 265.56% -29.13% -37.44% -63.55% 271.33% -19.79% -
  Horiz. % 175.94% 48.13% 67.91% 108.56% 297.86% 80.21% 100.00%
P/EPS 27.89 10.91 15.48 27.09 65.64 14.25 16.27 43.19%
  QoQ % 155.64% -29.52% -42.86% -58.73% 360.63% -12.42% -
  Horiz. % 171.42% 67.06% 95.14% 166.50% 403.44% 87.58% 100.00%
EY 3.59 9.17 6.46 3.69 1.52 7.02 6.15 -30.13%
  QoQ % -60.85% 41.95% 75.07% 142.76% -78.35% 14.15% -
  Horiz. % 58.37% 149.11% 105.04% 60.00% 24.72% 114.15% 100.00%
DY 1.85 7.52 5.14 3.42 1.30 5.84 4.71 -46.34%
  QoQ % -75.40% 46.30% 50.29% 163.08% -77.74% 23.99% -
  Horiz. % 39.28% 159.66% 109.13% 72.61% 27.60% 123.99% 100.00%
P/NAPS 2.09 2.15 2.38 2.43 3.25 3.34 3.24 -25.32%
  QoQ % -2.79% -9.66% -2.06% -25.23% -2.69% 3.09% -
  Horiz. % 64.51% 66.36% 73.46% 75.00% 100.31% 103.09% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 18/08/15 19/05/15 26/02/15 26/11/14 27/08/14 28/05/14 -
Price 1.5900 1.3500 1.3500 1.4600 1.7700 1.8900 2.0300 -
P/RPS 3.88 0.91 1.17 2.03 5.14 1.44 1.99 56.01%
  QoQ % 326.37% -22.22% -42.36% -60.51% 256.94% -27.64% -
  Horiz. % 194.97% 45.73% 58.79% 102.01% 258.29% 72.36% 100.00%
P/EPS 32.85 11.07 14.32 27.09 60.52 13.68 17.29 53.34%
  QoQ % 196.75% -22.70% -47.14% -55.24% 342.40% -20.88% -
  Horiz. % 189.99% 64.03% 82.82% 156.68% 350.03% 79.12% 100.00%
EY 3.04 9.03 6.99 3.69 1.65 7.31 5.78 -34.82%
  QoQ % -66.33% 29.18% 89.43% 123.64% -77.43% 26.47% -
  Horiz. % 52.60% 156.23% 120.93% 63.84% 28.55% 126.47% 100.00%
DY 1.57 7.41 5.56 3.42 1.41 6.08 4.43 -49.89%
  QoQ % -78.81% 33.27% 62.57% 142.55% -76.81% 37.25% -
  Horiz. % 35.44% 167.27% 125.51% 77.20% 31.83% 137.25% 100.00%
P/NAPS 2.46 2.18 2.20 2.43 3.00 3.21 3.44 -20.02%
  QoQ % 12.84% -0.91% -9.47% -19.00% -6.54% -6.69% -
  Horiz. % 71.51% 63.37% 63.95% 70.64% 87.21% 93.31% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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