Highlights

[PADINI] QoQ Cumulative 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 -     75.01%    YoY -     -19.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 609,951 269,573 977,904 755,960 472,338 226,748 866,258 -20.80%
  QoQ % 126.27% -72.43% 29.36% 60.05% 108.31% -73.82% -
  Horiz. % 70.41% 31.12% 112.89% 87.27% 54.53% 26.18% 100.00%
PBT 88,832 44,306 111,835 89,824 50,854 26,738 125,719 -20.62%
  QoQ % 100.50% -60.38% 24.50% 76.63% 90.19% -78.73% -
  Horiz. % 70.66% 35.24% 88.96% 71.45% 40.45% 21.27% 100.00%
Tax -23,932 -8,259 -28,074 -27,779 -15,402 -7,495 -34,806 -22.04%
  QoQ % -189.77% 70.58% -1.06% -80.36% -105.50% 78.47% -
  Horiz. % 68.76% 23.73% 80.66% 79.81% 44.25% 21.53% 100.00%
NP 64,900 36,047 83,761 62,045 35,452 19,243 90,913 -20.08%
  QoQ % 80.04% -56.96% 35.00% 75.01% 84.23% -78.83% -
  Horiz. % 71.39% 39.65% 92.13% 68.25% 39.00% 21.17% 100.00%
NP to SH 64,900 31,830 80,223 62,045 35,452 19,243 90,913 -20.08%
  QoQ % 103.90% -60.32% 29.30% 75.01% 84.23% -78.83% -
  Horiz. % 71.39% 35.01% 88.24% 68.25% 39.00% 21.17% 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 545,051 233,526 894,143 693,915 436,886 207,505 775,345 -20.89%
  QoQ % 133.40% -73.88% 28.85% 58.83% 110.54% -73.24% -
  Horiz. % 70.30% 30.12% 115.32% 89.50% 56.35% 26.76% 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 32,895 16,441 65,810 49,343 32,895 16,447 75,649 -42.52%
  QoQ % 100.08% -75.02% 33.37% 50.00% 100.00% -78.26% -
  Horiz. % 43.48% 21.73% 86.99% 65.23% 43.48% 21.74% 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 14.72 % 7.49 % 19.66 % 15.38 % 8.98 % 4.96 % 23.46 % -26.65%
  QoQ % 96.53% -61.90% 27.83% 71.27% 81.05% -78.86% -
  Horiz. % 62.75% 31.93% 83.80% 65.56% 38.28% 21.14% 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 92.71 40.99 148.59 114.90 71.79 34.46 131.69 -20.81%
  QoQ % 126.18% -72.41% 29.32% 60.05% 108.33% -73.83% -
  Horiz. % 70.40% 31.13% 112.83% 87.25% 54.51% 26.17% 100.00%
EPS 9.86 4.84 12.19 9.43 5.39 2.92 13.82 -20.11%
  QoQ % 103.72% -60.30% 29.27% 74.95% 84.59% -78.87% -
  Horiz. % 71.35% 35.02% 88.21% 68.23% 39.00% 21.13% 100.00%
DPS 5.00 2.50 10.00 7.50 5.00 2.50 11.50 -42.52%
  QoQ % 100.00% -75.00% 33.33% 50.00% 100.00% -78.26% -
  Horiz. % 43.48% 21.74% 86.96% 65.22% 43.48% 21.74% 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 92.71 40.97 148.64 114.90 71.79 34.46 131.67 -20.80%
  QoQ % 126.29% -72.44% 29.36% 60.05% 108.33% -73.83% -
  Horiz. % 70.41% 31.12% 112.89% 87.26% 54.52% 26.17% 100.00%
EPS 9.86 4.84 12.19 9.43 5.39 2.92 13.82 -20.11%
  QoQ % 103.72% -60.30% 29.27% 74.95% 84.59% -78.87% -
  Horiz. % 71.35% 35.02% 88.21% 68.23% 39.00% 21.13% 100.00%
DPS 5.00 2.50 10.00 7.50 5.00 2.50 11.50 -42.52%
  QoQ % 100.00% -75.00% 33.33% 50.00% 100.00% -78.26% -
  Horiz. % 43.48% 21.74% 86.96% 65.22% 43.48% 21.74% 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 2.02 3.29 0.90 1.27 2.03 5.57 1.50 21.88%
  QoQ % -38.60% 265.56% -29.13% -37.44% -63.55% 271.33% -
  Horiz. % 134.67% 219.33% 60.00% 84.67% 135.33% 371.33% 100.00%
P/EPS 18.96 27.89 10.91 15.48 27.09 65.64 14.25 20.91%
  QoQ % -32.02% 155.64% -29.52% -42.86% -58.73% 360.63% -
  Horiz. % 133.05% 195.72% 76.56% 108.63% 190.11% 460.63% 100.00%
EY 5.28 3.59 9.17 6.46 3.69 1.52 7.02 -17.25%
  QoQ % 47.08% -60.85% 41.95% 75.07% 142.76% -78.35% -
  Horiz. % 75.21% 51.14% 130.63% 92.02% 52.56% 21.65% 100.00%
DY 2.67 1.85 7.52 5.14 3.42 1.30 5.84 -40.57%
  QoQ % 44.32% -75.40% 46.30% 50.29% 163.08% -77.74% -
  Horiz. % 45.72% 31.68% 128.77% 88.01% 58.56% 22.26% 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 2.35 3.88 0.91 1.17 2.03 5.14 1.44 38.49%
  QoQ % -39.43% 326.37% -22.22% -42.36% -60.51% 256.94% -
  Horiz. % 163.19% 269.44% 63.19% 81.25% 140.97% 356.94% 100.00%
P/EPS 22.10 32.85 11.07 14.32 27.09 60.52 13.68 37.56%
  QoQ % -32.72% 196.75% -22.70% -47.14% -55.24% 342.40% -
  Horiz. % 161.55% 240.13% 80.92% 104.68% 198.03% 442.40% 100.00%
EY 4.53 3.04 9.03 6.99 3.69 1.65 7.31 -27.25%
  QoQ % 49.01% -66.33% 29.18% 89.43% 123.64% -77.43% -
  Horiz. % 61.97% 41.59% 123.53% 95.62% 50.48% 22.57% 100.00%
DY 2.29 1.57 7.41 5.56 3.42 1.41 6.08 -47.75%
  QoQ % 45.86% -78.81% 33.27% 62.57% 142.55% -76.81% -
  Horiz. % 37.66% 25.82% 121.88% 91.45% 56.25% 23.19% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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