Highlights

[PADINI] QoQ Quarter Result on 2016-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -23.39%    YoY -     -10.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 460,485 373,737 426,647 310,033 348,875 342,367 340,378 22.34%
  QoQ % 23.21% -12.40% 37.61% -11.13% 1.90% 0.58% -
  Horiz. % 135.29% 109.80% 125.35% 91.08% 102.50% 100.58% 100.00%
PBT 54,433 46,401 72,740 39,639 51,552 46,281 44,526 14.35%
  QoQ % 17.31% -36.21% 83.51% -23.11% 11.39% 3.94% -
  Horiz. % 122.25% 104.21% 163.37% 89.02% 115.78% 103.94% 100.00%
Tax -14,952 -11,584 -16,436 -10,305 -13,665 -11,151 -11,456 19.45%
  QoQ % -29.07% 29.52% -59.50% 24.59% -22.55% 2.66% -
  Horiz. % 130.52% 101.12% 143.47% 89.95% 119.28% 97.34% 100.00%
NP 39,481 34,817 56,304 29,334 37,887 35,130 33,070 12.55%
  QoQ % 13.40% -38.16% 91.94% -22.58% 7.85% 6.23% -
  Horiz. % 119.39% 105.28% 170.26% 88.70% 114.57% 106.23% 100.00%
NP to SH 39,481 34,817 54,474 28,616 37,355 35,130 33,070 12.55%
  QoQ % 13.40% -36.09% 90.36% -23.39% 6.33% 6.23% -
  Horiz. % 119.39% 105.28% 164.72% 86.53% 112.96% 106.23% 100.00%
Tax Rate 27.47 % 24.96 % 22.60 % 26.00 % 26.51 % 24.09 % 25.73 % 4.46%
  QoQ % 10.06% 10.44% -13.08% -1.92% 10.05% -6.37% -
  Horiz. % 106.76% 97.01% 87.84% 101.05% 103.03% 93.63% 100.00%
Total Cost 421,004 338,920 370,343 280,699 310,988 307,237 307,308 23.37%
  QoQ % 24.22% -8.48% 31.94% -9.74% 1.22% -0.02% -
  Horiz. % 137.00% 110.29% 120.51% 91.34% 101.20% 99.98% 100.00%
Net Worth 552,643 539,485 521,722 481,801 466,937 460,536 440,799 16.29%
  QoQ % 2.44% 3.40% 8.29% 3.18% 1.39% 4.48% -
  Horiz. % 125.37% 122.39% 118.36% 109.30% 105.93% 104.48% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 16,447 26,316 16,447 16,445 16,441 26,316 16,447 -
  QoQ % -37.50% 60.00% 0.01% 0.03% -37.52% 60.00% -
  Horiz. % 100.00% 160.00% 100.00% 99.99% 99.96% 160.00% 100.00%
Div Payout % 41.66 % 75.58 % 30.19 % 57.47 % 44.01 % 74.91 % 49.74 % -11.16%
  QoQ % -44.88% 150.35% -47.47% 30.58% -41.25% 50.60% -
  Horiz. % 83.76% 151.95% 60.70% 115.54% 88.48% 150.60% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 552,643 539,485 521,722 481,801 466,937 460,536 440,799 16.29%
  QoQ % 2.44% 3.40% 8.29% 3.18% 1.39% 4.48% -
  Horiz. % 125.37% 122.39% 118.36% 109.30% 105.93% 104.48% 100.00%
NOSH 657,909 657,909 657,909 657,839 657,658 657,909 657,909 -
  QoQ % -0.00% 0.00% 0.01% 0.03% -0.04% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 99.96% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.57 % 9.32 % 13.20 % 9.46 % 10.86 % 10.26 % 9.72 % -8.06%
  QoQ % -8.05% -29.39% 39.53% -12.89% 5.85% 5.56% -
  Horiz. % 88.17% 95.88% 135.80% 97.33% 111.73% 105.56% 100.00%
ROE 7.14 % 6.45 % 10.44 % 5.94 % 8.00 % 7.63 % 7.50 % -3.23%
  QoQ % 10.70% -38.22% 75.76% -25.75% 4.85% 1.73% -
  Horiz. % 95.20% 86.00% 139.20% 79.20% 106.67% 101.73% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.99 56.81 64.85 47.13 53.05 52.04 51.74 22.34%
  QoQ % 23.20% -12.40% 37.60% -11.16% 1.94% 0.58% -
  Horiz. % 135.27% 109.80% 125.34% 91.09% 102.53% 100.58% 100.00%
EPS 6.00 5.29 8.28 4.35 5.68 5.34 5.03 12.49%
  QoQ % 13.42% -36.11% 90.34% -23.42% 6.37% 6.16% -
  Horiz. % 119.28% 105.17% 164.61% 86.48% 112.92% 106.16% 100.00%
DPS 2.50 4.00 2.50 2.50 2.50 4.00 2.50 -
  QoQ % -37.50% 60.00% 0.00% 0.00% -37.50% 60.00% -
  Horiz. % 100.00% 160.00% 100.00% 100.00% 100.00% 160.00% 100.00%
NAPS 0.8400 0.8200 0.7930 0.7324 0.7100 0.7000 0.6700 16.29%
  QoQ % 2.44% 3.40% 8.27% 3.15% 1.43% 4.48% -
  Horiz. % 125.37% 122.39% 118.36% 109.31% 105.97% 104.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.99 56.81 64.85 47.12 53.03 52.04 51.74 22.34%
  QoQ % 23.20% -12.40% 37.63% -11.14% 1.90% 0.58% -
  Horiz. % 135.27% 109.80% 125.34% 91.07% 102.49% 100.58% 100.00%
EPS 6.00 5.29 8.28 4.35 5.68 5.34 5.03 12.49%
  QoQ % 13.42% -36.11% 90.34% -23.42% 6.37% 6.16% -
  Horiz. % 119.28% 105.17% 164.61% 86.48% 112.92% 106.16% 100.00%
DPS 2.50 4.00 2.50 2.50 2.50 4.00 2.50 -
  QoQ % -37.50% 60.00% 0.00% 0.00% -37.50% 60.00% -
  Horiz. % 100.00% 160.00% 100.00% 100.00% 100.00% 160.00% 100.00%
NAPS 0.8400 0.8200 0.7930 0.7323 0.7097 0.7000 0.6700 16.29%
  QoQ % 2.44% 3.40% 8.29% 3.18% 1.39% 4.48% -
  Horiz. % 125.37% 122.39% 118.36% 109.30% 105.93% 104.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.5200 3.0000 2.5500 2.8500 2.3700 2.0700 1.8700 -
P/RPS 5.03 5.28 3.93 6.05 4.47 3.98 3.61 24.78%
  QoQ % -4.73% 34.35% -35.04% 35.35% 12.31% 10.25% -
  Horiz. % 139.34% 146.26% 108.86% 167.59% 123.82% 110.25% 100.00%
P/EPS 58.66 56.69 30.80 65.52 41.73 38.77 37.20 35.51%
  QoQ % 3.48% 84.06% -52.99% 57.01% 7.63% 4.22% -
  Horiz. % 157.69% 152.39% 82.80% 176.13% 112.18% 104.22% 100.00%
EY 1.70 1.76 3.25 1.53 2.40 2.58 2.69 -26.38%
  QoQ % -3.41% -45.85% 112.42% -36.25% -6.98% -4.09% -
  Horiz. % 63.20% 65.43% 120.82% 56.88% 89.22% 95.91% 100.00%
DY 0.71 1.33 0.98 0.88 1.05 1.93 1.34 -34.55%
  QoQ % -46.62% 35.71% 11.36% -16.19% -45.60% 44.03% -
  Horiz. % 52.99% 99.25% 73.13% 65.67% 78.36% 144.03% 100.00%
P/NAPS 4.19 3.66 3.22 3.89 3.34 2.96 2.79 31.17%
  QoQ % 14.48% 13.66% -17.22% 16.47% 12.84% 6.09% -
  Horiz. % 150.18% 131.18% 115.41% 139.43% 119.71% 106.09% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 -
Price 4.2300 3.2900 2.5800 2.8200 2.6300 2.3000 2.1800 -
P/RPS 6.04 5.79 3.98 5.98 4.96 4.42 4.21 27.23%
  QoQ % 4.32% 45.48% -33.44% 20.56% 12.22% 4.99% -
  Horiz. % 143.47% 137.53% 94.54% 142.04% 117.81% 104.99% 100.00%
P/EPS 70.49 62.17 31.16 64.83 46.30 43.07 43.37 38.28%
  QoQ % 13.38% 99.52% -51.94% 40.02% 7.50% -0.69% -
  Horiz. % 162.53% 143.35% 71.85% 149.48% 106.76% 99.31% 100.00%
EY 1.42 1.61 3.21 1.54 2.16 2.32 2.31 -27.72%
  QoQ % -11.80% -49.84% 108.44% -28.70% -6.90% 0.43% -
  Horiz. % 61.47% 69.70% 138.96% 66.67% 93.51% 100.43% 100.00%
DY 0.59 1.22 0.97 0.89 0.95 1.74 1.15 -35.94%
  QoQ % -51.64% 25.77% 8.99% -6.32% -45.40% 51.30% -
  Horiz. % 51.30% 106.09% 84.35% 77.39% 82.61% 151.30% 100.00%
P/NAPS 5.04 4.01 3.25 3.85 3.70 3.29 3.25 34.01%
  QoQ % 25.69% 23.38% -15.58% 4.05% 12.46% 1.23% -
  Horiz. % 155.08% 123.38% 100.00% 118.46% 113.85% 101.23% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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