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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 516,470 474,188 462,577 329,787 477,911 425,269 460,434 7.98%
  QoQ % 8.92% 2.51% 40.27% -30.99% 12.38% -7.64% -
  Horiz. % 112.17% 102.99% 100.47% 71.63% 103.80% 92.36% 100.00%
PBT 73,382 47,086 72,202 26,624 80,724 50,041 66,974 6.30%
  QoQ % 55.85% -34.79% 171.19% -67.02% 61.32% -25.28% -
  Horiz. % 109.57% 70.30% 107.81% 39.75% 120.53% 74.72% 100.00%
Tax -18,946 -12,480 -19,028 -8,662 -23,436 -10,262 -17,005 7.49%
  QoQ % -51.81% 34.41% -119.67% 63.04% -128.38% 39.65% -
  Horiz. % 111.41% 73.39% 111.90% 50.94% 137.82% 60.35% 100.00%
NP 54,436 34,606 53,174 17,962 57,288 39,779 49,969 5.89%
  QoQ % 57.30% -34.92% 196.04% -68.65% 44.02% -20.39% -
  Horiz. % 108.94% 69.25% 106.41% 35.95% 114.65% 79.61% 100.00%
NP to SH 54,436 34,654 53,203 17,964 57,288 39,779 49,969 5.89%
  QoQ % 57.08% -34.86% 196.16% -68.64% 44.02% -20.39% -
  Horiz. % 108.94% 69.35% 106.47% 35.95% 114.65% 79.61% 100.00%
Tax Rate 25.82 % 26.50 % 26.35 % 32.53 % 29.03 % 20.51 % 25.39 % 1.13%
  QoQ % -2.57% 0.57% -19.00% 12.06% 41.54% -19.22% -
  Horiz. % 101.69% 104.37% 103.78% 128.12% 114.34% 80.78% 100.00%
Total Cost 462,034 439,582 409,403 311,825 420,623 385,490 410,465 8.23%
  QoQ % 5.11% 7.37% 31.29% -25.87% 9.11% -6.08% -
  Horiz. % 112.56% 107.09% 99.74% 75.97% 102.47% 93.92% 100.00%
Net Worth 743,437 710,542 690,804 657,909 651,330 618,434 598,697 15.57%
  QoQ % 4.63% 2.86% 5.00% 1.01% 5.32% 3.30% -
  Horiz. % 124.18% 118.68% 115.38% 109.89% 108.79% 103.30% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 16,447 26,316 16,447 16,447 16,447 26,316 16,447 0.00%
  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%
Div Payout % 30.21 % 75.94 % 30.92 % 91.56 % 28.71 % 66.16 % 32.92 % -5.58%
  QoQ % -60.22% 145.60% -66.23% 218.91% -56.61% 100.97% -
  Horiz. % 91.77% 230.68% 93.92% 278.13% 87.21% 200.97% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 743,437 710,542 690,804 657,909 651,330 618,434 598,697 15.57%
  QoQ % 4.63% 2.86% 5.00% 1.01% 5.32% 3.30% -
  Horiz. % 124.18% 118.68% 115.38% 109.89% 108.79% 103.30% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.54 % 7.30 % 11.50 % 5.45 % 11.99 % 9.35 % 10.85 % -1.92%
  QoQ % 44.38% -36.52% 111.01% -54.55% 28.24% -13.82% -
  Horiz. % 97.14% 67.28% 105.99% 50.23% 110.51% 86.18% 100.00%
ROE 7.32 % 4.88 % 7.70 % 2.73 % 8.80 % 6.43 % 8.35 % -8.42%
  QoQ % 50.00% -36.62% 182.05% -68.98% 36.86% -22.99% -
  Horiz. % 87.66% 58.44% 92.22% 32.69% 105.39% 77.01% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 78.50 72.07 70.31 50.13 72.64 64.64 69.98 7.98%
  QoQ % 8.92% 2.50% 40.26% -30.99% 12.38% -7.63% -
  Horiz. % 112.17% 102.99% 100.47% 71.63% 103.80% 92.37% 100.00%
EPS 8.27 5.27 8.09 2.73 8.71 6.05 7.60 5.81%
  QoQ % 56.93% -34.86% 196.34% -68.66% 43.97% -20.39% -
  Horiz. % 108.82% 69.34% 106.45% 35.92% 114.61% 79.61% 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 1.1300 1.0800 1.0500 1.0000 0.9900 0.9400 0.9100 15.57%
  QoQ % 4.63% 2.86% 5.00% 1.01% 5.32% 3.30% -
  Horiz. % 124.18% 118.68% 115.38% 109.89% 108.79% 103.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 78.50 72.07 70.31 50.13 72.64 64.64 69.98 7.98%
  QoQ % 8.92% 2.50% 40.26% -30.99% 12.38% -7.63% -
  Horiz. % 112.17% 102.99% 100.47% 71.63% 103.80% 92.37% 100.00%
EPS 8.27 5.27 8.09 2.73 8.71 6.05 7.60 5.81%
  QoQ % 56.93% -34.86% 196.34% -68.66% 43.97% -20.39% -
  Horiz. % 108.82% 69.34% 106.45% 35.92% 114.61% 79.61% 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 1.1300 1.0800 1.0500 1.0000 0.9900 0.9400 0.9100 15.57%
  QoQ % 4.63% 2.86% 5.00% 1.01% 5.32% 3.30% -
  Horiz. % 124.18% 118.68% 115.38% 109.89% 108.79% 103.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.6200 3.5900 3.5100 5.8800 5.9700 4.4700 5.2800 -
P/RPS 4.61 4.98 4.99 11.73 8.22 6.92 7.54 -28.03%
  QoQ % -7.43% -0.20% -57.46% 42.70% 18.79% -8.22% -
  Horiz. % 61.14% 66.05% 66.18% 155.57% 109.02% 91.78% 100.00%
P/EPS 43.75 68.16 43.40 215.35 68.56 73.93 69.52 -26.63%
  QoQ % -35.81% 57.05% -79.85% 214.10% -7.26% 6.34% -
  Horiz. % 62.93% 98.04% 62.43% 309.77% 98.62% 106.34% 100.00%
EY 2.29 1.47 2.30 0.46 1.46 1.35 1.44 36.36%
  QoQ % 55.78% -36.09% 400.00% -68.49% 8.15% -6.25% -
  Horiz. % 159.03% 102.08% 159.72% 31.94% 101.39% 93.75% 100.00%
DY 0.69 1.11 0.71 0.43 0.42 0.89 0.47 29.26%
  QoQ % -37.84% 56.34% 65.12% 2.38% -52.81% 89.36% -
  Horiz. % 146.81% 236.17% 151.06% 91.49% 89.36% 189.36% 100.00%
P/NAPS 3.20 3.32 3.34 5.88 6.03 4.76 5.80 -32.80%
  QoQ % -3.61% -0.60% -43.20% -2.49% 26.68% -17.93% -
  Horiz. % 55.17% 57.24% 57.59% 101.38% 103.97% 82.07% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 28/05/19 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 -
Price 3.3800 3.9900 3.5100 5.5200 6.0400 5.3500 5.3500 -
P/RPS 4.31 5.54 4.99 11.01 8.31 8.28 7.64 -31.80%
  QoQ % -22.20% 11.02% -54.68% 32.49% 0.36% 8.38% -
  Horiz. % 56.41% 72.51% 65.31% 144.11% 108.77% 108.38% 100.00%
P/EPS 40.85 75.75 43.40 202.16 69.36 88.48 70.44 -30.53%
  QoQ % -46.07% 74.54% -78.53% 191.46% -21.61% 25.61% -
  Horiz. % 57.99% 107.54% 61.61% 287.00% 98.47% 125.61% 100.00%
EY 2.45 1.32 2.30 0.49 1.44 1.13 1.42 44.00%
  QoQ % 85.61% -42.61% 369.39% -65.97% 27.43% -20.42% -
  Horiz. % 172.54% 92.96% 161.97% 34.51% 101.41% 79.58% 100.00%
DY 0.74 1.00 0.71 0.45 0.41 0.75 0.47 35.45%
  QoQ % -26.00% 40.85% 57.78% 9.76% -45.33% 59.57% -
  Horiz. % 157.45% 212.77% 151.06% 95.74% 87.23% 159.57% 100.00%
P/NAPS 2.99 3.69 3.34 5.52 6.10 5.69 5.88 -36.37%
  QoQ % -18.97% 10.48% -39.49% -9.51% 7.21% -3.23% -
  Horiz. % 50.85% 62.76% 56.80% 93.88% 103.74% 96.77% 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.
 


 

345  380  484  1051 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.055+0.02 
 HSI-C7K 0.265-0.01 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers