Highlights

[PADINI] QoQ Quarter Result on 2015-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     75.10%    YoY -     65.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 348,875 342,367 340,378 269,573 221,944 283,622 245,590 26.40%
  QoQ % 1.90% 0.58% 26.27% 21.46% -21.75% 15.49% -
  Horiz. % 142.06% 139.41% 138.60% 109.77% 90.37% 115.49% 100.00%
PBT 51,552 46,281 44,526 44,306 22,011 38,970 24,116 66.02%
  QoQ % 11.39% 3.94% 0.50% 101.29% -43.52% 61.59% -
  Horiz. % 213.77% 191.91% 184.63% 183.72% 91.27% 161.59% 100.00%
Tax -13,665 -11,151 -11,456 -8,259 -3,654 -12,377 -7,907 44.06%
  QoQ % -22.55% 2.66% -38.71% -126.03% 70.48% -56.53% -
  Horiz. % 172.82% 141.03% 144.88% 104.45% 46.21% 156.53% 100.00%
NP 37,887 35,130 33,070 36,047 18,357 26,593 16,209 76.22%
  QoQ % 7.85% 6.23% -8.26% 96.37% -30.97% 64.06% -
  Horiz. % 233.74% 216.73% 204.02% 222.39% 113.25% 164.06% 100.00%
NP to SH 37,355 35,130 33,070 31,830 18,178 26,593 16,209 74.56%
  QoQ % 6.33% 6.23% 3.90% 75.10% -31.64% 64.06% -
  Horiz. % 230.46% 216.73% 204.02% 196.37% 112.15% 164.06% 100.00%
Tax Rate 26.51 % 24.09 % 25.73 % 18.64 % 16.60 % 31.76 % 32.79 % -13.23%
  QoQ % 10.05% -6.37% 38.04% 12.29% -47.73% -3.14% -
  Horiz. % 80.85% 73.47% 78.47% 56.85% 50.63% 96.86% 100.00%
Total Cost 310,988 307,237 307,308 233,526 203,587 257,029 229,381 22.52%
  QoQ % 1.22% -0.02% 31.59% 14.71% -20.79% 12.05% -
  Horiz. % 135.58% 133.94% 133.97% 101.81% 88.75% 112.05% 100.00%
Net Worth 466,937 460,536 440,799 424,838 408,346 403,298 394,745 11.86%
  QoQ % 1.39% 4.48% 3.76% 4.04% 1.25% 2.17% -
  Horiz. % 118.29% 116.67% 111.67% 107.62% 103.45% 102.17% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 16,441 26,316 16,447 16,441 16,465 16,447 16,447 -0.03%
  QoQ % -37.52% 60.00% 0.04% -0.15% 0.11% 0.00% -
  Horiz. % 99.96% 160.00% 100.00% 99.96% 100.11% 100.00% 100.00%
Div Payout % 44.01 % 74.91 % 49.74 % 51.65 % 90.58 % 61.85 % 101.47 % -42.73%
  QoQ % -41.25% 50.60% -3.70% -42.98% 46.45% -39.05% -
  Horiz. % 43.37% 73.82% 49.02% 50.90% 89.27% 60.95% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 466,937 460,536 440,799 424,838 408,346 403,298 394,745 11.86%
  QoQ % 1.39% 4.48% 3.76% 4.04% 1.25% 2.17% -
  Horiz. % 118.29% 116.67% 111.67% 107.62% 103.45% 102.17% 100.00%
NOSH 657,658 657,909 657,909 657,644 658,623 657,909 657,909 -0.03%
  QoQ % -0.04% 0.00% 0.04% -0.15% 0.11% 0.00% -
  Horiz. % 99.96% 100.00% 100.00% 99.96% 100.11% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.86 % 10.26 % 9.72 % 13.37 % 8.27 % 9.38 % 6.60 % 39.42%
  QoQ % 5.85% 5.56% -27.30% 61.67% -11.83% 42.12% -
  Horiz. % 164.55% 155.45% 147.27% 202.58% 125.30% 142.12% 100.00%
ROE 8.00 % 7.63 % 7.50 % 7.49 % 4.45 % 6.59 % 4.11 % 55.96%
  QoQ % 4.85% 1.73% 0.13% 68.31% -32.47% 60.34% -
  Horiz. % 194.65% 185.64% 182.48% 182.24% 108.27% 160.34% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.05 52.04 51.74 40.99 33.70 43.11 37.33 26.43%
  QoQ % 1.94% 0.58% 26.23% 21.63% -21.83% 15.48% -
  Horiz. % 142.11% 139.41% 138.60% 109.80% 90.28% 115.48% 100.00%
EPS 5.68 5.34 5.03 4.84 2.76 4.04 2.46 74.78%
  QoQ % 6.37% 6.16% 3.93% 75.36% -31.68% 64.23% -
  Horiz. % 230.89% 217.07% 204.47% 196.75% 112.20% 164.23% 100.00%
DPS 2.50 4.00 2.50 2.50 2.50 2.50 2.50 -
  QoQ % -37.50% 60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 160.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7100 0.7000 0.6700 0.6460 0.6200 0.6130 0.6000 11.89%
  QoQ % 1.43% 4.48% 3.72% 4.19% 1.14% 2.17% -
  Horiz. % 118.33% 116.67% 111.67% 107.67% 103.33% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 53.03 52.04 51.74 40.97 33.73 43.11 37.33 26.40%
  QoQ % 1.90% 0.58% 26.29% 21.46% -21.76% 15.48% -
  Horiz. % 142.06% 139.41% 138.60% 109.75% 90.36% 115.48% 100.00%
EPS 5.68 5.34 5.03 4.84 2.76 4.04 2.46 74.78%
  QoQ % 6.37% 6.16% 3.93% 75.36% -31.68% 64.23% -
  Horiz. % 230.89% 217.07% 204.47% 196.75% 112.20% 164.23% 100.00%
DPS 2.50 4.00 2.50 2.50 2.50 2.50 2.50 -
  QoQ % -37.50% 60.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 160.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7097 0.7000 0.6700 0.6457 0.6207 0.6130 0.6000 11.86%
  QoQ % 1.39% 4.48% 3.76% 4.03% 1.26% 2.17% -
  Horiz. % 118.28% 116.67% 111.67% 107.62% 103.45% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.3700 2.0700 1.8700 1.3500 1.3300 1.4600 1.4600 -
P/RPS 4.47 3.98 3.61 3.29 3.95 3.39 3.91 9.34%
  QoQ % 12.31% 10.25% 9.73% -16.71% 16.52% -13.30% -
  Horiz. % 114.32% 101.79% 92.33% 84.14% 101.02% 86.70% 100.00%
P/EPS 41.73 38.77 37.20 27.89 48.19 36.12 59.26 -20.87%
  QoQ % 7.63% 4.22% 33.38% -42.12% 33.42% -39.05% -
  Horiz. % 70.42% 65.42% 62.77% 47.06% 81.32% 60.95% 100.00%
EY 2.40 2.58 2.69 3.59 2.08 2.77 1.69 26.37%
  QoQ % -6.98% -4.09% -25.07% 72.60% -24.91% 63.91% -
  Horiz. % 142.01% 152.66% 159.17% 212.43% 123.08% 163.91% 100.00%
DY 1.05 1.93 1.34 1.85 1.88 1.71 1.71 -27.78%
  QoQ % -45.60% 44.03% -27.57% -1.60% 9.94% 0.00% -
  Horiz. % 61.40% 112.87% 78.36% 108.19% 109.94% 100.00% 100.00%
P/NAPS 3.34 2.96 2.79 2.09 2.15 2.38 2.43 23.65%
  QoQ % 12.84% 6.09% 33.49% -2.79% -9.66% -2.06% -
  Horiz. % 137.45% 121.81% 114.81% 86.01% 88.48% 97.94% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 -
Price 2.6300 2.3000 2.1800 1.5900 1.3500 1.3500 1.4600 -
P/RPS 4.96 4.42 4.21 3.88 4.01 3.13 3.91 17.20%
  QoQ % 12.22% 4.99% 8.51% -3.24% 28.12% -19.95% -
  Horiz. % 126.85% 113.04% 107.67% 99.23% 102.56% 80.05% 100.00%
P/EPS 46.30 43.07 43.37 32.85 48.91 33.40 59.26 -15.18%
  QoQ % 7.50% -0.69% 32.02% -32.84% 46.44% -43.64% -
  Horiz. % 78.13% 72.68% 73.19% 55.43% 82.53% 56.36% 100.00%
EY 2.16 2.32 2.31 3.04 2.04 2.99 1.69 17.79%
  QoQ % -6.90% 0.43% -24.01% 49.02% -31.77% 76.92% -
  Horiz. % 127.81% 137.28% 136.69% 179.88% 120.71% 176.92% 100.00%
DY 0.95 1.74 1.15 1.57 1.85 1.85 1.71 -32.44%
  QoQ % -45.40% 51.30% -26.75% -15.14% 0.00% 8.19% -
  Horiz. % 55.56% 101.75% 67.25% 91.81% 108.19% 108.19% 100.00%
P/NAPS 3.70 3.29 3.25 2.46 2.18 2.20 2.43 32.39%
  QoQ % 12.46% 1.23% 32.11% 12.84% -0.91% -9.47% -
  Horiz. % 152.26% 135.39% 133.74% 101.23% 89.71% 90.53% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers