Highlights

[PADINI] QoQ Quarter Result on 2018-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -68.64%    YoY -     -42.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 462,577 329,787 477,911 425,269 460,434 315,175 460,485 0.30%
  QoQ % 40.27% -30.99% 12.38% -7.64% 46.09% -31.56% -
  Horiz. % 100.45% 71.62% 103.78% 92.35% 99.99% 68.44% 100.00%
PBT 72,202 26,624 80,724 50,041 66,974 41,909 54,433 20.66%
  QoQ % 171.19% -67.02% 61.32% -25.28% 59.81% -23.01% -
  Horiz. % 132.64% 48.91% 148.30% 91.93% 123.04% 76.99% 100.00%
Tax -19,028 -8,662 -23,436 -10,262 -17,005 -10,689 -14,952 17.38%
  QoQ % -119.67% 63.04% -128.38% 39.65% -59.09% 28.51% -
  Horiz. % 127.26% 57.93% 156.74% 68.63% 113.73% 71.49% 100.00%
NP 53,174 17,962 57,288 39,779 49,969 31,220 39,481 21.89%
  QoQ % 196.04% -68.65% 44.02% -20.39% 60.05% -20.92% -
  Horiz. % 134.68% 45.50% 145.10% 100.75% 126.56% 79.08% 100.00%
NP to SH 53,203 17,964 57,288 39,779 49,969 31,220 39,481 21.94%
  QoQ % 196.16% -68.64% 44.02% -20.39% 60.05% -20.92% -
  Horiz. % 134.76% 45.50% 145.10% 100.75% 126.56% 79.08% 100.00%
Tax Rate 26.35 % 32.53 % 29.03 % 20.51 % 25.39 % 25.51 % 27.47 % -2.73%
  QoQ % -19.00% 12.06% 41.54% -19.22% -0.47% -7.14% -
  Horiz. % 95.92% 118.42% 105.68% 74.66% 92.43% 92.86% 100.00%
Total Cost 409,403 311,825 420,623 385,490 410,465 283,955 421,004 -1.84%
  QoQ % 31.29% -25.87% 9.11% -6.08% 44.55% -32.55% -
  Horiz. % 97.24% 74.07% 99.91% 91.56% 97.50% 67.45% 100.00%
Net Worth 690,804 657,909 651,330 618,434 598,697 565,802 552,643 15.99%
  QoQ % 5.00% 1.01% 5.32% 3.30% 5.81% 2.38% -
  Horiz. % 125.00% 119.05% 117.86% 111.90% 108.33% 102.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 16,447 16,447 16,447 26,316 16,447 16,447 16,447 0.00%
  QoQ % 0.00% 0.00% -37.50% 60.00% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 160.00% 100.00% 100.00% 100.00%
Div Payout % 30.92 % 91.56 % 28.71 % 66.16 % 32.92 % 52.68 % 41.66 % -17.98%
  QoQ % -66.23% 218.91% -56.61% 100.97% -37.51% 26.45% -
  Horiz. % 74.22% 219.78% 68.92% 158.81% 79.02% 126.45% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 690,804 657,909 651,330 618,434 598,697 565,802 552,643 15.99%
  QoQ % 5.00% 1.01% 5.32% 3.30% 5.81% 2.38% -
  Horiz. % 125.00% 119.05% 117.86% 111.90% 108.33% 102.38% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 11.50 % 5.45 % 11.99 % 9.35 % 10.85 % 9.91 % 8.57 % 21.59%
  QoQ % 111.01% -54.55% 28.24% -13.82% 9.49% 15.64% -
  Horiz. % 134.19% 63.59% 139.91% 109.10% 126.60% 115.64% 100.00%
ROE 7.70 % 2.73 % 8.80 % 6.43 % 8.35 % 5.52 % 7.14 % 5.15%
  QoQ % 182.05% -68.98% 36.86% -22.99% 51.27% -22.69% -
  Horiz. % 107.84% 38.24% 123.25% 90.06% 116.95% 77.31% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.31 50.13 72.64 64.64 69.98 47.91 69.99 0.30%
  QoQ % 40.26% -30.99% 12.38% -7.63% 46.07% -31.55% -
  Horiz. % 100.46% 71.62% 103.79% 92.36% 99.99% 68.45% 100.00%
EPS 8.09 2.73 8.71 6.05 7.60 4.75 6.00 21.98%
  QoQ % 196.34% -68.66% 43.97% -20.39% 60.00% -20.83% -
  Horiz. % 134.83% 45.50% 145.17% 100.83% 126.67% 79.17% 100.00%
DPS 2.50 2.50 2.50 4.00 2.50 2.50 2.50 -
  QoQ % 0.00% 0.00% -37.50% 60.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 160.00% 100.00% 100.00% 100.00%
NAPS 1.0500 1.0000 0.9900 0.9400 0.9100 0.8600 0.8400 15.99%
  QoQ % 5.00% 1.01% 5.32% 3.30% 5.81% 2.38% -
  Horiz. % 125.00% 119.05% 117.86% 111.90% 108.33% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 70.31 50.13 72.64 64.64 69.98 47.91 69.99 0.30%
  QoQ % 40.26% -30.99% 12.38% -7.63% 46.07% -31.55% -
  Horiz. % 100.46% 71.62% 103.79% 92.36% 99.99% 68.45% 100.00%
EPS 8.09 2.73 8.71 6.05 7.60 4.75 6.00 21.98%
  QoQ % 196.34% -68.66% 43.97% -20.39% 60.00% -20.83% -
  Horiz. % 134.83% 45.50% 145.17% 100.83% 126.67% 79.17% 100.00%
DPS 2.50 2.50 2.50 4.00 2.50 2.50 2.50 -
  QoQ % 0.00% 0.00% -37.50% 60.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 160.00% 100.00% 100.00% 100.00%
NAPS 1.0500 1.0000 0.9900 0.9400 0.9100 0.8600 0.8400 15.99%
  QoQ % 5.00% 1.01% 5.32% 3.30% 5.81% 2.38% -
  Horiz. % 125.00% 119.05% 117.86% 111.90% 108.33% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.5100 5.8800 5.9700 4.4700 5.2800 4.5500 3.5200 -
P/RPS 4.99 11.73 8.22 6.92 7.54 9.50 5.03 -0.53%
  QoQ % -57.46% 42.70% 18.79% -8.22% -20.63% 88.87% -
  Horiz. % 99.20% 233.20% 163.42% 137.57% 149.90% 188.87% 100.00%
P/EPS 43.40 215.35 68.56 73.93 69.52 95.88 58.66 -18.15%
  QoQ % -79.85% 214.10% -7.26% 6.34% -27.49% 63.45% -
  Horiz. % 73.99% 367.12% 116.88% 126.03% 118.51% 163.45% 100.00%
EY 2.30 0.46 1.46 1.35 1.44 1.04 1.70 22.26%
  QoQ % 400.00% -68.49% 8.15% -6.25% 38.46% -38.82% -
  Horiz. % 135.29% 27.06% 85.88% 79.41% 84.71% 61.18% 100.00%
DY 0.71 0.43 0.42 0.89 0.47 0.55 0.71 -
  QoQ % 65.12% 2.38% -52.81% 89.36% -14.55% -22.54% -
  Horiz. % 100.00% 60.56% 59.15% 125.35% 66.20% 77.46% 100.00%
P/NAPS 3.34 5.88 6.03 4.76 5.80 5.29 4.19 -13.99%
  QoQ % -43.20% -2.49% 26.68% -17.93% 9.64% 26.25% -
  Horiz. % 79.71% 140.33% 143.91% 113.60% 138.42% 126.25% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 29/11/17 25/08/17 -
Price 3.5100 5.5200 6.0400 5.3500 5.3500 5.0900 4.2300 -
P/RPS 4.99 11.01 8.31 8.28 7.64 10.63 6.04 -11.92%
  QoQ % -54.68% 32.49% 0.36% 8.38% -28.13% 75.99% -
  Horiz. % 82.62% 182.28% 137.58% 137.09% 126.49% 175.99% 100.00%
P/EPS 43.40 202.16 69.36 88.48 70.44 107.26 70.49 -27.56%
  QoQ % -78.53% 191.46% -21.61% 25.61% -34.33% 52.16% -
  Horiz. % 61.57% 286.79% 98.40% 125.52% 99.93% 152.16% 100.00%
EY 2.30 0.49 1.44 1.13 1.42 0.93 1.42 37.80%
  QoQ % 369.39% -65.97% 27.43% -20.42% 52.69% -34.51% -
  Horiz. % 161.97% 34.51% 101.41% 79.58% 100.00% 65.49% 100.00%
DY 0.71 0.45 0.41 0.75 0.47 0.49 0.59 13.10%
  QoQ % 57.78% 9.76% -45.33% 59.57% -4.08% -16.95% -
  Horiz. % 120.34% 76.27% 69.49% 127.12% 79.66% 83.05% 100.00%
P/NAPS 3.34 5.52 6.10 5.69 5.88 5.92 5.04 -23.93%
  QoQ % -39.49% -9.51% 7.21% -3.23% -0.68% 17.46% -
  Horiz. % 66.27% 109.52% 121.03% 112.90% 116.67% 117.46% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers