Highlights

[PADINI] QoQ Quarter Result on 2015-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     -31.64%    YoY -     33.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 342,367 340,378 269,573 221,944 283,622 245,590 226,748 31.58%
  QoQ % 0.58% 26.27% 21.46% -21.75% 15.49% 8.31% -
  Horiz. % 150.99% 150.11% 118.89% 97.88% 125.08% 108.31% 100.00%
PBT 46,281 44,526 44,306 22,011 38,970 24,116 26,738 44.11%
  QoQ % 3.94% 0.50% 101.29% -43.52% 61.59% -9.81% -
  Horiz. % 173.09% 166.53% 165.70% 82.32% 145.75% 90.19% 100.00%
Tax -11,151 -11,456 -8,259 -3,654 -12,377 -7,907 -7,495 30.29%
  QoQ % 2.66% -38.71% -126.03% 70.48% -56.53% -5.50% -
  Horiz. % 148.78% 152.85% 110.19% 48.75% 165.14% 105.50% 100.00%
NP 35,130 33,070 36,047 18,357 26,593 16,209 19,243 49.32%
  QoQ % 6.23% -8.26% 96.37% -30.97% 64.06% -15.77% -
  Horiz. % 182.56% 171.85% 187.33% 95.40% 138.20% 84.23% 100.00%
NP to SH 35,130 33,070 31,830 18,178 26,593 16,209 19,243 49.32%
  QoQ % 6.23% 3.90% 75.10% -31.64% 64.06% -15.77% -
  Horiz. % 182.56% 171.85% 165.41% 94.47% 138.20% 84.23% 100.00%
Tax Rate 24.09 % 25.73 % 18.64 % 16.60 % 31.76 % 32.79 % 28.03 % -9.60%
  QoQ % -6.37% 38.04% 12.29% -47.73% -3.14% 16.98% -
  Horiz. % 85.94% 91.79% 66.50% 59.22% 113.31% 116.98% 100.00%
Total Cost 307,237 307,308 233,526 203,587 257,029 229,381 207,505 29.88%
  QoQ % -0.02% 31.59% 14.71% -20.79% 12.05% 10.54% -
  Horiz. % 148.06% 148.10% 112.54% 98.11% 123.87% 110.54% 100.00%
Net Worth 460,536 440,799 424,838 408,346 403,298 394,745 388,166 12.06%
  QoQ % 4.48% 3.76% 4.04% 1.25% 2.17% 1.69% -
  Horiz. % 118.64% 113.56% 109.45% 105.20% 103.90% 101.69% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 26,316 16,447 16,441 16,465 16,447 16,447 16,447 36.76%
  QoQ % 60.00% 0.04% -0.15% 0.11% 0.00% 0.00% -
  Horiz. % 160.00% 100.00% 99.96% 100.11% 100.00% 100.00% 100.00%
Div Payout % 74.91 % 49.74 % 51.65 % 90.58 % 61.85 % 101.47 % 85.47 % -8.41%
  QoQ % 50.60% -3.70% -42.98% 46.45% -39.05% 18.72% -
  Horiz. % 87.64% 58.20% 60.43% 105.98% 72.36% 118.72% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 460,536 440,799 424,838 408,346 403,298 394,745 388,166 12.06%
  QoQ % 4.48% 3.76% 4.04% 1.25% 2.17% 1.69% -
  Horiz. % 118.64% 113.56% 109.45% 105.20% 103.90% 101.69% 100.00%
NOSH 657,909 657,909 657,644 658,623 657,909 657,909 657,909 -
  QoQ % 0.00% 0.04% -0.15% 0.11% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.96% 100.11% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.26 % 9.72 % 13.37 % 8.27 % 9.38 % 6.60 % 8.49 % 13.44%
  QoQ % 5.56% -27.30% 61.67% -11.83% 42.12% -22.26% -
  Horiz. % 120.85% 114.49% 157.48% 97.41% 110.48% 77.74% 100.00%
ROE 7.63 % 7.50 % 7.49 % 4.45 % 6.59 % 4.11 % 4.96 % 33.22%
  QoQ % 1.73% 0.13% 68.31% -32.47% 60.34% -17.14% -
  Horiz. % 153.83% 151.21% 151.01% 89.72% 132.86% 82.86% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 52.04 51.74 40.99 33.70 43.11 37.33 34.46 31.59%
  QoQ % 0.58% 26.23% 21.63% -21.83% 15.48% 8.33% -
  Horiz. % 151.02% 150.15% 118.95% 97.79% 125.10% 108.33% 100.00%
EPS 5.34 5.03 4.84 2.76 4.04 2.46 2.92 49.49%
  QoQ % 6.16% 3.93% 75.36% -31.68% 64.23% -15.75% -
  Horiz. % 182.88% 172.26% 165.75% 94.52% 138.36% 84.25% 100.00%
DPS 4.00 2.50 2.50 2.50 2.50 2.50 2.50 36.76%
  QoQ % 60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7000 0.6700 0.6460 0.6200 0.6130 0.6000 0.5900 12.06%
  QoQ % 4.48% 3.72% 4.19% 1.14% 2.17% 1.69% -
  Horiz. % 118.64% 113.56% 109.49% 105.08% 103.90% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 52.04 51.74 40.97 33.73 43.11 37.33 34.46 31.59%
  QoQ % 0.58% 26.29% 21.46% -21.76% 15.48% 8.33% -
  Horiz. % 151.02% 150.15% 118.89% 97.88% 125.10% 108.33% 100.00%
EPS 5.34 5.03 4.84 2.76 4.04 2.46 2.92 49.49%
  QoQ % 6.16% 3.93% 75.36% -31.68% 64.23% -15.75% -
  Horiz. % 182.88% 172.26% 165.75% 94.52% 138.36% 84.25% 100.00%
DPS 4.00 2.50 2.50 2.50 2.50 2.50 2.50 36.76%
  QoQ % 60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7000 0.6700 0.6457 0.6207 0.6130 0.6000 0.5900 12.06%
  QoQ % 4.48% 3.76% 4.03% 1.26% 2.17% 1.69% -
  Horiz. % 118.64% 113.56% 109.44% 105.20% 103.90% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.0700 1.8700 1.3500 1.3300 1.4600 1.4600 1.9200 -
P/RPS 3.98 3.61 3.29 3.95 3.39 3.91 5.57 -20.06%
  QoQ % 10.25% 9.73% -16.71% 16.52% -13.30% -29.80% -
  Horiz. % 71.45% 64.81% 59.07% 70.92% 60.86% 70.20% 100.00%
P/EPS 38.77 37.20 27.89 48.19 36.12 59.26 65.64 -29.58%
  QoQ % 4.22% 33.38% -42.12% 33.42% -39.05% -9.72% -
  Horiz. % 59.06% 56.67% 42.49% 73.42% 55.03% 90.28% 100.00%
EY 2.58 2.69 3.59 2.08 2.77 1.69 1.52 42.25%
  QoQ % -4.09% -25.07% 72.60% -24.91% 63.91% 11.18% -
  Horiz. % 169.74% 176.97% 236.18% 136.84% 182.24% 111.18% 100.00%
DY 1.93 1.34 1.85 1.88 1.71 1.71 1.30 30.11%
  QoQ % 44.03% -27.57% -1.60% 9.94% 0.00% 31.54% -
  Horiz. % 148.46% 103.08% 142.31% 144.62% 131.54% 131.54% 100.00%
P/NAPS 2.96 2.79 2.09 2.15 2.38 2.43 3.25 -6.04%
  QoQ % 6.09% 33.49% -2.79% -9.66% -2.06% -25.23% -
  Horiz. % 91.08% 85.85% 64.31% 66.15% 73.23% 74.77% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 26/11/14 -
Price 2.3000 2.1800 1.5900 1.3500 1.3500 1.4600 1.7700 -
P/RPS 4.42 4.21 3.88 4.01 3.13 3.91 5.14 -9.56%
  QoQ % 4.99% 8.51% -3.24% 28.12% -19.95% -23.93% -
  Horiz. % 85.99% 81.91% 75.49% 78.02% 60.89% 76.07% 100.00%
P/EPS 43.07 43.37 32.85 48.91 33.40 59.26 60.52 -20.27%
  QoQ % -0.69% 32.02% -32.84% 46.44% -43.64% -2.08% -
  Horiz. % 71.17% 71.66% 54.28% 80.82% 55.19% 97.92% 100.00%
EY 2.32 2.31 3.04 2.04 2.99 1.69 1.65 25.48%
  QoQ % 0.43% -24.01% 49.02% -31.77% 76.92% 2.42% -
  Horiz. % 140.61% 140.00% 184.24% 123.64% 181.21% 102.42% 100.00%
DY 1.74 1.15 1.57 1.85 1.85 1.71 1.41 15.04%
  QoQ % 51.30% -26.75% -15.14% 0.00% 8.19% 21.28% -
  Horiz. % 123.40% 81.56% 111.35% 131.21% 131.21% 121.28% 100.00%
P/NAPS 3.29 3.25 2.46 2.18 2.20 2.43 3.00 6.34%
  QoQ % 1.23% 32.11% 12.84% -0.91% -9.47% -19.00% -
  Horiz. % 109.67% 108.33% 82.00% 72.67% 73.33% 81.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

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