Highlights

[PADINI] QoQ Cumulative Quarter Result on 2015-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     103.90%    YoY -     83.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 310,033 1,301,193 952,318 609,951 269,573 977,904 755,960 -44.71%
  QoQ % -76.17% 36.63% 56.13% 126.27% -72.43% 29.36% -
  Horiz. % 41.01% 172.12% 125.97% 80.69% 35.66% 129.36% 100.00%
PBT 39,639 186,665 135,113 88,832 44,306 111,835 89,824 -41.95%
  QoQ % -78.76% 38.15% 52.10% 100.50% -60.38% 24.50% -
  Horiz. % 44.13% 207.81% 150.42% 98.90% 49.33% 124.50% 100.00%
Tax -10,305 -47,683 -35,083 -23,932 -8,259 -28,074 -27,779 -48.28%
  QoQ % 78.39% -35.91% -46.59% -189.77% 70.58% -1.06% -
  Horiz. % 37.10% 171.65% 126.29% 86.15% 29.73% 101.06% 100.00%
NP 29,334 138,982 100,030 64,900 36,047 83,761 62,045 -39.23%
  QoQ % -78.89% 38.94% 54.13% 80.04% -56.96% 35.00% -
  Horiz. % 47.28% 224.00% 161.22% 104.60% 58.10% 135.00% 100.00%
NP to SH 28,616 137,385 100,030 64,900 31,830 80,223 62,045 -40.22%
  QoQ % -79.17% 37.34% 54.13% 103.90% -60.32% 29.30% -
  Horiz. % 46.12% 221.43% 161.22% 104.60% 51.30% 129.30% 100.00%
Tax Rate 26.00 % 25.54 % 25.97 % 26.94 % 18.64 % 25.10 % 30.93 % -10.90%
  QoQ % 1.80% -1.66% -3.60% 44.53% -25.74% -18.85% -
  Horiz. % 84.06% 82.57% 83.96% 87.10% 60.27% 81.15% 100.00%
Total Cost 280,699 1,162,211 852,288 545,051 233,526 894,143 693,915 -45.21%
  QoQ % -75.85% 36.36% 56.37% 133.40% -73.88% 28.85% -
  Horiz. % 40.45% 167.49% 122.82% 78.55% 33.65% 128.85% 100.00%
Net Worth 481,801 467,161 460,536 440,799 424,838 408,025 403,298 12.55%
  QoQ % 3.13% 1.44% 4.48% 3.76% 4.12% 1.17% -
  Horiz. % 119.47% 115.84% 114.19% 109.30% 105.34% 101.17% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 16,445 75,667 59,211 32,895 16,441 65,810 49,343 -51.83%
  QoQ % -78.27% 27.79% 80.00% 100.08% -75.02% 33.37% -
  Horiz. % 33.33% 153.35% 120.00% 66.67% 33.32% 133.37% 100.00%
Div Payout % 57.47 % 55.08 % 59.19 % 50.69 % 51.65 % 82.03 % 79.53 % -19.43%
  QoQ % 4.34% -6.94% 16.77% -1.86% -37.04% 3.14% -
  Horiz. % 72.26% 69.26% 74.42% 63.74% 64.94% 103.14% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,801 467,161 460,536 440,799 424,838 408,025 403,298 12.55%
  QoQ % 3.13% 1.44% 4.48% 3.76% 4.12% 1.17% -
  Horiz. % 119.47% 115.84% 114.19% 109.30% 105.34% 101.17% 100.00%
NOSH 657,839 657,974 657,909 657,909 657,644 658,105 657,909 -0.01%
  QoQ % -0.02% 0.01% 0.00% 0.04% -0.07% 0.03% -
  Horiz. % 99.99% 100.01% 100.00% 100.00% 99.96% 100.03% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.46 % 10.68 % 10.50 % 10.64 % 13.37 % 8.57 % 8.21 % 9.88%
  QoQ % -11.42% 1.71% -1.32% -20.42% 56.01% 4.38% -
  Horiz. % 115.23% 130.09% 127.89% 129.60% 162.85% 104.38% 100.00%
ROE 5.94 % 29.41 % 21.72 % 14.72 % 7.49 % 19.66 % 15.38 % -46.87%
  QoQ % -79.80% 35.41% 47.55% 96.53% -61.90% 27.83% -
  Horiz. % 38.62% 191.22% 141.22% 95.71% 48.70% 127.83% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.13 197.76 144.75 92.71 40.99 148.59 114.90 -44.70%
  QoQ % -76.17% 36.62% 56.13% 126.18% -72.41% 29.32% -
  Horiz. % 41.02% 172.11% 125.98% 80.69% 35.67% 129.32% 100.00%
EPS 4.35 20.88 15.20 9.86 4.84 12.19 9.43 -40.21%
  QoQ % -79.17% 37.37% 54.16% 103.72% -60.30% 29.27% -
  Horiz. % 46.13% 221.42% 161.19% 104.56% 51.33% 129.27% 100.00%
DPS 2.50 11.50 9.00 5.00 2.50 10.00 7.50 -51.83%
  QoQ % -78.26% 27.78% 80.00% 100.00% -75.00% 33.33% -
  Horiz. % 33.33% 153.33% 120.00% 66.67% 33.33% 133.33% 100.00%
NAPS 0.7324 0.7100 0.7000 0.6700 0.6460 0.6200 0.6130 12.56%
  QoQ % 3.15% 1.43% 4.48% 3.72% 4.19% 1.14% -
  Horiz. % 119.48% 115.82% 114.19% 109.30% 105.38% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.12 197.78 144.75 92.71 40.97 148.64 114.90 -44.71%
  QoQ % -76.18% 36.64% 56.13% 126.29% -72.44% 29.36% -
  Horiz. % 41.01% 172.13% 125.98% 80.69% 35.66% 129.36% 100.00%
EPS 4.35 20.88 15.20 9.86 4.84 12.19 9.43 -40.21%
  QoQ % -79.17% 37.37% 54.16% 103.72% -60.30% 29.27% -
  Horiz. % 46.13% 221.42% 161.19% 104.56% 51.33% 129.27% 100.00%
DPS 2.50 11.50 9.00 5.00 2.50 10.00 7.50 -51.83%
  QoQ % -78.26% 27.78% 80.00% 100.00% -75.00% 33.33% -
  Horiz. % 33.33% 153.33% 120.00% 66.67% 33.33% 133.33% 100.00%
NAPS 0.7323 0.7101 0.7000 0.6700 0.6457 0.6202 0.6130 12.55%
  QoQ % 3.13% 1.44% 4.48% 3.76% 4.11% 1.17% -
  Horiz. % 119.46% 115.84% 114.19% 109.30% 105.33% 101.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.8500 2.3700 2.0700 1.8700 1.3500 1.3300 1.4600 -
P/RPS 6.05 1.20 1.43 2.02 3.29 0.90 1.27 182.31%
  QoQ % 404.17% -16.08% -29.21% -38.60% 265.56% -29.13% -
  Horiz. % 476.38% 94.49% 112.60% 159.06% 259.06% 70.87% 100.00%
P/EPS 65.52 11.35 13.61 18.96 27.89 10.91 15.48 160.97%
  QoQ % 477.27% -16.61% -28.22% -32.02% 155.64% -29.52% -
  Horiz. % 423.26% 73.32% 87.92% 122.48% 180.17% 70.48% 100.00%
EY 1.53 8.81 7.35 5.28 3.59 9.17 6.46 -61.62%
  QoQ % -82.63% 19.86% 39.20% 47.08% -60.85% 41.95% -
  Horiz. % 23.68% 136.38% 113.78% 81.73% 55.57% 141.95% 100.00%
DY 0.88 4.85 4.35 2.67 1.85 7.52 5.14 -69.07%
  QoQ % -81.86% 11.49% 62.92% 44.32% -75.40% 46.30% -
  Horiz. % 17.12% 94.36% 84.63% 51.95% 35.99% 146.30% 100.00%
P/NAPS 3.89 3.34 2.96 2.79 2.09 2.15 2.38 38.63%
  QoQ % 16.47% 12.84% 6.09% 33.49% -2.79% -9.66% -
  Horiz. % 163.45% 140.34% 124.37% 117.23% 87.82% 90.34% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 -
Price 2.8200 2.6300 2.3000 2.1800 1.5900 1.3500 1.3500 -
P/RPS 5.98 1.33 1.59 2.35 3.88 0.91 1.17 195.84%
  QoQ % 349.62% -16.35% -32.34% -39.43% 326.37% -22.22% -
  Horiz. % 511.11% 113.68% 135.90% 200.85% 331.62% 77.78% 100.00%
P/EPS 64.83 12.60 15.13 22.10 32.85 11.07 14.32 172.92%
  QoQ % 414.52% -16.72% -31.54% -32.72% 196.75% -22.70% -
  Horiz. % 452.72% 87.99% 105.66% 154.33% 229.40% 77.30% 100.00%
EY 1.54 7.94 6.61 4.53 3.04 9.03 6.99 -63.42%
  QoQ % -80.60% 20.12% 45.92% 49.01% -66.33% 29.18% -
  Horiz. % 22.03% 113.59% 94.56% 64.81% 43.49% 129.18% 100.00%
DY 0.89 4.37 3.91 2.29 1.57 7.41 5.56 -70.42%
  QoQ % -79.63% 11.76% 70.74% 45.86% -78.81% 33.27% -
  Horiz. % 16.01% 78.60% 70.32% 41.19% 28.24% 133.27% 100.00%
P/NAPS 3.85 3.70 3.29 3.25 2.46 2.18 2.20 45.07%
  QoQ % 4.05% 12.46% 1.23% 32.11% 12.84% -0.91% -
  Horiz. % 175.00% 168.18% 149.55% 147.73% 111.82% 99.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  231  550  925 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PDZ 0.18+0.09 
 PDZ-WB 0.05+0.02 
 VC 0.08+0.02 
 IRIS 0.27+0.01 
 MQTECH 0.075+0.01 
 MLAB 0.05+0.01 
 ANZO 0.22-0.015 
 KNM 0.23+0.015 
 TDEX 0.08+0.02 
 GPACKET 0.64+0.14 

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