Highlights

[PADINI] QoQ Quarter Result on 2017-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     13.40%    YoY -     5.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 425,269 460,434 315,175 460,485 373,737 426,647 310,033 23.48%
  QoQ % -7.64% 46.09% -31.56% 23.21% -12.40% 37.61% -
  Horiz. % 137.17% 148.51% 101.66% 148.53% 120.55% 137.61% 100.00%
PBT 50,041 66,974 41,909 54,433 46,401 72,740 39,639 16.82%
  QoQ % -25.28% 59.81% -23.01% 17.31% -36.21% 83.51% -
  Horiz. % 126.24% 168.96% 105.73% 137.32% 117.06% 183.51% 100.00%
Tax -10,262 -17,005 -10,689 -14,952 -11,584 -16,436 -10,305 -0.28%
  QoQ % 39.65% -59.09% 28.51% -29.07% 29.52% -59.50% -
  Horiz. % 99.58% 165.02% 103.73% 145.09% 112.41% 159.50% 100.00%
NP 39,779 49,969 31,220 39,481 34,817 56,304 29,334 22.54%
  QoQ % -20.39% 60.05% -20.92% 13.40% -38.16% 91.94% -
  Horiz. % 135.61% 170.35% 106.43% 134.59% 118.69% 191.94% 100.00%
NP to SH 39,779 49,969 31,220 39,481 34,817 54,474 28,616 24.58%
  QoQ % -20.39% 60.05% -20.92% 13.40% -36.09% 90.36% -
  Horiz. % 139.01% 174.62% 109.10% 137.97% 121.67% 190.36% 100.00%
Tax Rate 20.51 % 25.39 % 25.51 % 27.47 % 24.96 % 22.60 % 26.00 % -14.64%
  QoQ % -19.22% -0.47% -7.14% 10.06% 10.44% -13.08% -
  Horiz. % 78.88% 97.65% 98.12% 105.65% 96.00% 86.92% 100.00%
Total Cost 385,490 410,465 283,955 421,004 338,920 370,343 280,699 23.58%
  QoQ % -6.08% 44.55% -32.55% 24.22% -8.48% 31.94% -
  Horiz. % 137.33% 146.23% 101.16% 149.98% 120.74% 131.94% 100.00%
Net Worth 618,434 598,697 565,802 552,643 539,485 521,722 481,801 18.13%
  QoQ % 3.30% 5.81% 2.38% 2.44% 3.40% 8.29% -
  Horiz. % 128.36% 124.26% 117.43% 114.70% 111.97% 108.29% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 26,316 16,447 16,447 16,447 26,316 16,447 16,445 36.85%
  QoQ % 60.00% -0.00% 0.00% -37.50% 60.00% 0.01% -
  Horiz. % 160.02% 100.01% 100.01% 100.01% 160.02% 100.01% 100.00%
Div Payout % 66.16 % 32.92 % 52.68 % 41.66 % 75.58 % 30.19 % 57.47 % 9.85%
  QoQ % 100.97% -37.51% 26.45% -44.88% 150.35% -47.47% -
  Horiz. % 115.12% 57.28% 91.67% 72.49% 131.51% 52.53% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 618,434 598,697 565,802 552,643 539,485 521,722 481,801 18.13%
  QoQ % 3.30% 5.81% 2.38% 2.44% 3.40% 8.29% -
  Horiz. % 128.36% 124.26% 117.43% 114.70% 111.97% 108.29% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,839 0.01%
  QoQ % 0.00% -0.00% 0.00% -0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.35 % 10.85 % 9.91 % 8.57 % 9.32 % 13.20 % 9.46 % -0.78%
  QoQ % -13.82% 9.49% 15.64% -8.05% -29.39% 39.53% -
  Horiz. % 98.84% 114.69% 104.76% 90.59% 98.52% 139.53% 100.00%
ROE 6.43 % 8.35 % 5.52 % 7.14 % 6.45 % 10.44 % 5.94 % 5.43%
  QoQ % -22.99% 51.27% -22.69% 10.70% -38.22% 75.76% -
  Horiz. % 108.25% 140.57% 92.93% 120.20% 108.59% 175.76% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.64 69.98 47.91 69.99 56.81 64.85 47.13 23.47%
  QoQ % -7.63% 46.07% -31.55% 23.20% -12.40% 37.60% -
  Horiz. % 137.15% 148.48% 101.65% 148.50% 120.54% 137.60% 100.00%
EPS 6.05 7.60 4.75 6.00 5.29 8.28 4.35 24.62%
  QoQ % -20.39% 60.00% -20.83% 13.42% -36.11% 90.34% -
  Horiz. % 139.08% 174.71% 109.20% 137.93% 121.61% 190.34% 100.00%
DPS 4.00 2.50 2.50 2.50 4.00 2.50 2.50 36.84%
  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 0.9400 0.9100 0.8600 0.8400 0.8200 0.7930 0.7324 18.12%
  QoQ % 3.30% 5.81% 2.38% 2.44% 3.40% 8.27% -
  Horiz. % 128.35% 124.25% 117.42% 114.69% 111.96% 108.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.64 69.98 47.91 69.99 56.81 64.85 47.12 23.49%
  QoQ % -7.63% 46.07% -31.55% 23.20% -12.40% 37.63% -
  Horiz. % 137.18% 148.51% 101.68% 148.54% 120.56% 137.63% 100.00%
EPS 6.05 7.60 4.75 6.00 5.29 8.28 4.35 24.62%
  QoQ % -20.39% 60.00% -20.83% 13.42% -36.11% 90.34% -
  Horiz. % 139.08% 174.71% 109.20% 137.93% 121.61% 190.34% 100.00%
DPS 4.00 2.50 2.50 2.50 4.00 2.50 2.50 36.84%
  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 0.9400 0.9100 0.8600 0.8400 0.8200 0.7930 0.7323 18.13%
  QoQ % 3.30% 5.81% 2.38% 2.44% 3.40% 8.29% -
  Horiz. % 128.36% 124.27% 117.44% 114.71% 111.98% 108.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.4700 5.2800 4.5500 3.5200 3.0000 2.5500 2.8500 -
P/RPS 6.92 7.54 9.50 5.03 5.28 3.93 6.05 9.38%
  QoQ % -8.22% -20.63% 88.87% -4.73% 34.35% -35.04% -
  Horiz. % 114.38% 124.63% 157.02% 83.14% 87.27% 64.96% 100.00%
P/EPS 73.93 69.52 95.88 58.66 56.69 30.80 65.52 8.39%
  QoQ % 6.34% -27.49% 63.45% 3.48% 84.06% -52.99% -
  Horiz. % 112.84% 106.11% 146.34% 89.53% 86.52% 47.01% 100.00%
EY 1.35 1.44 1.04 1.70 1.76 3.25 1.53 -8.01%
  QoQ % -6.25% 38.46% -38.82% -3.41% -45.85% 112.42% -
  Horiz. % 88.24% 94.12% 67.97% 111.11% 115.03% 212.42% 100.00%
DY 0.89 0.47 0.55 0.71 1.33 0.98 0.88 0.76%
  QoQ % 89.36% -14.55% -22.54% -46.62% 35.71% 11.36% -
  Horiz. % 101.14% 53.41% 62.50% 80.68% 151.14% 111.36% 100.00%
P/NAPS 4.76 5.80 5.29 4.19 3.66 3.22 3.89 14.42%
  QoQ % -17.93% 9.64% 26.25% 14.48% 13.66% -17.22% -
  Horiz. % 122.37% 149.10% 135.99% 107.71% 94.09% 82.78% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 26/02/18 29/11/17 25/08/17 30/05/17 20/02/17 25/11/16 -
Price 5.3500 5.3500 5.0900 4.2300 3.2900 2.5800 2.8200 -
P/RPS 8.28 7.64 10.63 6.04 5.79 3.98 5.98 24.25%
  QoQ % 8.38% -28.13% 75.99% 4.32% 45.48% -33.44% -
  Horiz. % 138.46% 127.76% 177.76% 101.00% 96.82% 66.56% 100.00%
P/EPS 88.48 70.44 107.26 70.49 62.17 31.16 64.83 23.06%
  QoQ % 25.61% -34.33% 52.16% 13.38% 99.52% -51.94% -
  Horiz. % 136.48% 108.65% 165.45% 108.73% 95.90% 48.06% 100.00%
EY 1.13 1.42 0.93 1.42 1.61 3.21 1.54 -18.66%
  QoQ % -20.42% 52.69% -34.51% -11.80% -49.84% 108.44% -
  Horiz. % 73.38% 92.21% 60.39% 92.21% 104.55% 208.44% 100.00%
DY 0.75 0.47 0.49 0.59 1.22 0.97 0.89 -10.79%
  QoQ % 59.57% -4.08% -16.95% -51.64% 25.77% 8.99% -
  Horiz. % 84.27% 52.81% 55.06% 66.29% 137.08% 108.99% 100.00%
P/NAPS 5.69 5.88 5.92 5.04 4.01 3.25 3.85 29.78%
  QoQ % -3.23% -0.68% 17.46% 25.69% 23.38% -15.58% -
  Horiz. % 147.79% 152.73% 153.77% 130.91% 104.16% 84.42% 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
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

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