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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

292  614  562  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 JAKS-OR 0.260.00 
 LCTITAN 2.13-0.27 
 SUPERMX-C1I 0.145-0.01 
 LUSTER 0.165-0.005 
 MAHSING 0.96-0.04 
 HWGB 0.78+0.065 
 DGSB 0.225+0.01 
 DATAPRP 0.195-0.025 
 KSTAR 0.43+0.06 

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