Highlights

[PADINI] QoQ Quarter Result on 2016-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     6.33%    YoY -     105.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 373,737 426,647 310,033 348,875 342,367 340,378 269,573 24.31%
  QoQ % -12.40% 37.61% -11.13% 1.90% 0.58% 26.27% -
  Horiz. % 138.64% 158.27% 115.01% 129.42% 127.00% 126.27% 100.00%
PBT 46,401 72,740 39,639 51,552 46,281 44,526 44,306 3.13%
  QoQ % -36.21% 83.51% -23.11% 11.39% 3.94% 0.50% -
  Horiz. % 104.73% 164.18% 89.47% 116.35% 104.46% 100.50% 100.00%
Tax -11,584 -16,436 -10,305 -13,665 -11,151 -11,456 -8,259 25.28%
  QoQ % 29.52% -59.50% 24.59% -22.55% 2.66% -38.71% -
  Horiz. % 140.26% 199.01% 124.77% 165.46% 135.02% 138.71% 100.00%
NP 34,817 56,304 29,334 37,887 35,130 33,070 36,047 -2.29%
  QoQ % -38.16% 91.94% -22.58% 7.85% 6.23% -8.26% -
  Horiz. % 96.59% 156.20% 81.38% 105.10% 97.46% 91.74% 100.00%
NP to SH 34,817 54,474 28,616 37,355 35,130 33,070 31,830 6.16%
  QoQ % -36.09% 90.36% -23.39% 6.33% 6.23% 3.90% -
  Horiz. % 109.38% 171.14% 89.90% 117.36% 110.37% 103.90% 100.00%
Tax Rate 24.96 % 22.60 % 26.00 % 26.51 % 24.09 % 25.73 % 18.64 % 21.47%
  QoQ % 10.44% -13.08% -1.92% 10.05% -6.37% 38.04% -
  Horiz. % 133.91% 121.24% 139.48% 142.22% 129.24% 138.04% 100.00%
Total Cost 338,920 370,343 280,699 310,988 307,237 307,308 233,526 28.16%
  QoQ % -8.48% 31.94% -9.74% 1.22% -0.02% 31.59% -
  Horiz. % 145.13% 158.59% 120.20% 133.17% 131.56% 131.59% 100.00%
Net Worth 539,485 521,722 481,801 466,937 460,536 440,799 424,838 17.25%
  QoQ % 3.40% 8.29% 3.18% 1.39% 4.48% 3.76% -
  Horiz. % 126.99% 122.80% 113.41% 109.91% 108.40% 103.76% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 26,316 16,447 16,445 16,441 26,316 16,447 16,441 36.80%
  QoQ % 60.00% 0.01% 0.03% -37.52% 60.00% 0.04% -
  Horiz. % 160.06% 100.04% 100.03% 100.00% 160.06% 100.04% 100.00%
Div Payout % 75.58 % 30.19 % 57.47 % 44.01 % 74.91 % 49.74 % 51.65 % 28.86%
  QoQ % 150.35% -47.47% 30.58% -41.25% 50.60% -3.70% -
  Horiz. % 146.33% 58.45% 111.27% 85.21% 145.03% 96.30% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 539,485 521,722 481,801 466,937 460,536 440,799 424,838 17.25%
  QoQ % 3.40% 8.29% 3.18% 1.39% 4.48% 3.76% -
  Horiz. % 126.99% 122.80% 113.41% 109.91% 108.40% 103.76% 100.00%
NOSH 657,909 657,909 657,839 657,658 657,909 657,909 657,644 0.03%
  QoQ % 0.00% 0.01% 0.03% -0.04% 0.00% 0.04% -
  Horiz. % 100.04% 100.04% 100.03% 100.00% 100.04% 100.04% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.32 % 13.20 % 9.46 % 10.86 % 10.26 % 9.72 % 13.37 % -21.36%
  QoQ % -29.39% 39.53% -12.89% 5.85% 5.56% -27.30% -
  Horiz. % 69.71% 98.73% 70.76% 81.23% 76.74% 72.70% 100.00%
ROE 6.45 % 10.44 % 5.94 % 8.00 % 7.63 % 7.50 % 7.49 % -9.48%
  QoQ % -38.22% 75.76% -25.75% 4.85% 1.73% 0.13% -
  Horiz. % 86.11% 139.39% 79.31% 106.81% 101.87% 100.13% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 56.81 64.85 47.13 53.05 52.04 51.74 40.99 24.28%
  QoQ % -12.40% 37.60% -11.16% 1.94% 0.58% 26.23% -
  Horiz. % 138.59% 158.21% 114.98% 129.42% 126.96% 126.23% 100.00%
EPS 5.29 8.28 4.35 5.68 5.34 5.03 4.84 6.10%
  QoQ % -36.11% 90.34% -23.42% 6.37% 6.16% 3.93% -
  Horiz. % 109.30% 171.07% 89.88% 117.36% 110.33% 103.93% 100.00%
DPS 4.00 2.50 2.50 2.50 4.00 2.50 2.50 36.76%
  QoQ % 60.00% 0.00% 0.00% -37.50% 60.00% 0.00% -
  Horiz. % 160.00% 100.00% 100.00% 100.00% 160.00% 100.00% 100.00%
NAPS 0.8200 0.7930 0.7324 0.7100 0.7000 0.6700 0.6460 17.22%
  QoQ % 3.40% 8.27% 3.15% 1.43% 4.48% 3.72% -
  Horiz. % 126.93% 122.76% 113.37% 109.91% 108.36% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 56.81 64.85 47.12 53.03 52.04 51.74 40.97 24.32%
  QoQ % -12.40% 37.63% -11.14% 1.90% 0.58% 26.29% -
  Horiz. % 138.66% 158.29% 115.01% 129.44% 127.02% 126.29% 100.00%
EPS 5.29 8.28 4.35 5.68 5.34 5.03 4.84 6.10%
  QoQ % -36.11% 90.34% -23.42% 6.37% 6.16% 3.93% -
  Horiz. % 109.30% 171.07% 89.88% 117.36% 110.33% 103.93% 100.00%
DPS 4.00 2.50 2.50 2.50 4.00 2.50 2.50 36.76%
  QoQ % 60.00% 0.00% 0.00% -37.50% 60.00% 0.00% -
  Horiz. % 160.00% 100.00% 100.00% 100.00% 160.00% 100.00% 100.00%
NAPS 0.8200 0.7930 0.7323 0.7097 0.7000 0.6700 0.6457 17.25%
  QoQ % 3.40% 8.29% 3.18% 1.39% 4.48% 3.76% -
  Horiz. % 126.99% 122.81% 113.41% 109.91% 108.41% 103.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.0000 2.5500 2.8500 2.3700 2.0700 1.8700 1.3500 -
P/RPS 5.28 3.93 6.05 4.47 3.98 3.61 3.29 37.04%
  QoQ % 34.35% -35.04% 35.35% 12.31% 10.25% 9.73% -
  Horiz. % 160.49% 119.45% 183.89% 135.87% 120.97% 109.73% 100.00%
P/EPS 56.69 30.80 65.52 41.73 38.77 37.20 27.89 60.39%
  QoQ % 84.06% -52.99% 57.01% 7.63% 4.22% 33.38% -
  Horiz. % 203.26% 110.43% 234.92% 149.62% 139.01% 133.38% 100.00%
EY 1.76 3.25 1.53 2.40 2.58 2.69 3.59 -37.80%
  QoQ % -45.85% 112.42% -36.25% -6.98% -4.09% -25.07% -
  Horiz. % 49.03% 90.53% 42.62% 66.85% 71.87% 74.93% 100.00%
DY 1.33 0.98 0.88 1.05 1.93 1.34 1.85 -19.73%
  QoQ % 35.71% 11.36% -16.19% -45.60% 44.03% -27.57% -
  Horiz. % 71.89% 52.97% 47.57% 56.76% 104.32% 72.43% 100.00%
P/NAPS 3.66 3.22 3.89 3.34 2.96 2.79 2.09 45.24%
  QoQ % 13.66% -17.22% 16.47% 12.84% 6.09% 33.49% -
  Horiz. % 175.12% 154.07% 186.12% 159.81% 141.63% 133.49% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 -
Price 3.2900 2.5800 2.8200 2.6300 2.3000 2.1800 1.5900 -
P/RPS 5.79 3.98 5.98 4.96 4.42 4.21 3.88 30.55%
  QoQ % 45.48% -33.44% 20.56% 12.22% 4.99% 8.51% -
  Horiz. % 149.23% 102.58% 154.12% 127.84% 113.92% 108.51% 100.00%
P/EPS 62.17 31.16 64.83 46.30 43.07 43.37 32.85 52.94%
  QoQ % 99.52% -51.94% 40.02% 7.50% -0.69% 32.02% -
  Horiz. % 189.25% 94.86% 197.35% 140.94% 131.11% 132.02% 100.00%
EY 1.61 3.21 1.54 2.16 2.32 2.31 3.04 -34.52%
  QoQ % -49.84% 108.44% -28.70% -6.90% 0.43% -24.01% -
  Horiz. % 52.96% 105.59% 50.66% 71.05% 76.32% 75.99% 100.00%
DY 1.22 0.97 0.89 0.95 1.74 1.15 1.57 -15.46%
  QoQ % 25.77% 8.99% -6.32% -45.40% 51.30% -26.75% -
  Horiz. % 77.71% 61.78% 56.69% 60.51% 110.83% 73.25% 100.00%
P/NAPS 4.01 3.25 3.85 3.70 3.29 3.25 2.46 38.47%
  QoQ % 23.38% -15.58% 4.05% 12.46% 1.23% 32.11% -
  Horiz. % 163.01% 132.11% 156.50% 150.41% 133.74% 132.11% 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
 
 

359  109  341  1478 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.135+0.01 
 HIBISCS 0.355+0.015 
 JAKS 0.825+0.065 
 ARMADA 0.145+0.01 
 MCT 0.165+0.03 
 HSI-C9J 0.18-0.025 
 DSONIC-WA 0.285+0.01 
 HSI-H8M 0.56+0.02 
 SAPNRG 0.085+0.005 
 FPGROUP 0.62+0.045 

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