Highlights

[PADINI] QoQ Cumulative 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 -     54.13%    YoY -     61.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 736,680 310,033 1,301,193 952,318 609,951 269,573 977,904 -17.14%
  QoQ % 137.61% -76.17% 36.63% 56.13% 126.27% -72.43% -
  Horiz. % 75.33% 31.70% 133.06% 97.38% 62.37% 27.57% 100.00%
PBT 112,379 39,639 186,665 135,113 88,832 44,306 111,835 0.32%
  QoQ % 183.51% -78.76% 38.15% 52.10% 100.50% -60.38% -
  Horiz. % 100.49% 35.44% 166.91% 120.81% 79.43% 39.62% 100.00%
Tax -26,741 -10,305 -47,683 -35,083 -23,932 -8,259 -28,074 -3.18%
  QoQ % -159.50% 78.39% -35.91% -46.59% -189.77% 70.58% -
  Horiz. % 95.25% 36.71% 169.85% 124.97% 85.25% 29.42% 100.00%
NP 85,638 29,334 138,982 100,030 64,900 36,047 83,761 1.48%
  QoQ % 191.94% -78.89% 38.94% 54.13% 80.04% -56.96% -
  Horiz. % 102.24% 35.02% 165.93% 119.42% 77.48% 43.04% 100.00%
NP to SH 83,090 28,616 137,385 100,030 64,900 31,830 80,223 2.36%
  QoQ % 190.36% -79.17% 37.34% 54.13% 103.90% -60.32% -
  Horiz. % 103.57% 35.67% 171.25% 124.69% 80.90% 39.68% 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 651,042 280,699 1,162,211 852,288 545,051 233,526 894,143 -18.99%
  QoQ % 131.94% -75.85% 36.36% 56.37% 133.40% -73.88% -
  Horiz. % 72.81% 31.39% 129.98% 95.32% 60.96% 26.12% 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 32,895 16,445 75,667 59,211 32,895 16,441 65,810 -36.88%
  QoQ % 100.02% -78.27% 27.79% 80.00% 100.08% -75.02% -
  Horiz. % 49.99% 24.99% 114.98% 89.97% 49.99% 24.98% 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 15.93 % 5.94 % 29.41 % 21.72 % 14.72 % 7.49 % 19.66 % -13.03%
  QoQ % 168.18% -79.80% 35.41% 47.55% 96.53% -61.90% -
  Horiz. % 81.03% 30.21% 149.59% 110.48% 74.87% 38.10% 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 111.97 47.13 197.76 144.75 92.71 40.99 148.59 -17.12%
  QoQ % 137.58% -76.17% 36.62% 56.13% 126.18% -72.41% -
  Horiz. % 75.36% 31.72% 133.09% 97.42% 62.39% 27.59% 100.00%
EPS 12.63 4.35 20.88 15.20 9.86 4.84 12.19 2.38%
  QoQ % 190.34% -79.17% 37.37% 54.16% 103.72% -60.30% -
  Horiz. % 103.61% 35.68% 171.29% 124.69% 80.89% 39.70% 100.00%
DPS 5.00 2.50 11.50 9.00 5.00 2.50 10.00 -36.87%
  QoQ % 100.00% -78.26% 27.78% 80.00% 100.00% -75.00% -
  Horiz. % 50.00% 25.00% 115.00% 90.00% 50.00% 25.00% 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 111.97 47.12 197.78 144.75 92.71 40.97 148.64 -17.14%
  QoQ % 137.63% -76.18% 36.64% 56.13% 126.29% -72.44% -
  Horiz. % 75.33% 31.70% 133.06% 97.38% 62.37% 27.56% 100.00%
EPS 12.63 4.35 20.88 15.20 9.86 4.84 12.19 2.38%
  QoQ % 190.34% -79.17% 37.37% 54.16% 103.72% -60.30% -
  Horiz. % 103.61% 35.68% 171.29% 124.69% 80.89% 39.70% 100.00%
DPS 5.00 2.50 11.50 9.00 5.00 2.50 10.00 -36.87%
  QoQ % 100.00% -78.26% 27.78% 80.00% 100.00% -75.00% -
  Horiz. % 50.00% 25.00% 115.00% 90.00% 50.00% 25.00% 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 2.28 6.05 1.20 1.43 2.02 3.29 0.90 85.31%
  QoQ % -62.31% 404.17% -16.08% -29.21% -38.60% 265.56% -
  Horiz. % 253.33% 672.22% 133.33% 158.89% 224.44% 365.56% 100.00%
P/EPS 20.19 65.52 11.35 13.61 18.96 27.89 10.91 50.45%
  QoQ % -69.18% 477.27% -16.61% -28.22% -32.02% 155.64% -
  Horiz. % 185.06% 600.55% 104.03% 124.75% 173.79% 255.64% 100.00%
EY 4.95 1.53 8.81 7.35 5.28 3.59 9.17 -33.58%
  QoQ % 223.53% -82.63% 19.86% 39.20% 47.08% -60.85% -
  Horiz. % 53.98% 16.68% 96.07% 80.15% 57.58% 39.15% 100.00%
DY 1.96 0.88 4.85 4.35 2.67 1.85 7.52 -59.03%
  QoQ % 122.73% -81.86% 11.49% 62.92% 44.32% -75.40% -
  Horiz. % 26.06% 11.70% 64.49% 57.85% 35.51% 24.60% 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 2.30 5.98 1.33 1.59 2.35 3.88 0.91 85.03%
  QoQ % -61.54% 349.62% -16.35% -32.34% -39.43% 326.37% -
  Horiz. % 252.75% 657.14% 146.15% 174.73% 258.24% 426.37% 100.00%
P/EPS 20.43 64.83 12.60 15.13 22.10 32.85 11.07 50.18%
  QoQ % -68.49% 414.52% -16.72% -31.54% -32.72% 196.75% -
  Horiz. % 184.55% 585.64% 113.82% 136.68% 199.64% 296.75% 100.00%
EY 4.90 1.54 7.94 6.61 4.53 3.04 9.03 -33.35%
  QoQ % 218.18% -80.60% 20.12% 45.92% 49.01% -66.33% -
  Horiz. % 54.26% 17.05% 87.93% 73.20% 50.17% 33.67% 100.00%
DY 1.94 0.89 4.37 3.91 2.29 1.57 7.41 -58.91%
  QoQ % 117.98% -79.63% 11.76% 70.74% 45.86% -78.81% -
  Horiz. % 26.18% 12.01% 58.97% 52.77% 30.90% 21.19% 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
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

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