Highlights

[PADINI] QoQ Quarter Result on 2015-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     3.90%    YoY -     104.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 310,033 348,875 342,367 340,378 269,573 221,944 283,622 6.10%
  QoQ % -11.13% 1.90% 0.58% 26.27% 21.46% -21.75% -
  Horiz. % 109.31% 123.01% 120.71% 120.01% 95.05% 78.25% 100.00%
PBT 39,639 51,552 46,281 44,526 44,306 22,011 38,970 1.14%
  QoQ % -23.11% 11.39% 3.94% 0.50% 101.29% -43.52% -
  Horiz. % 101.72% 132.29% 118.76% 114.26% 113.69% 56.48% 100.00%
Tax -10,305 -13,665 -11,151 -11,456 -8,259 -3,654 -12,377 -11.47%
  QoQ % 24.59% -22.55% 2.66% -38.71% -126.03% 70.48% -
  Horiz. % 83.26% 110.41% 90.09% 92.56% 66.73% 29.52% 100.00%
NP 29,334 37,887 35,130 33,070 36,047 18,357 26,593 6.74%
  QoQ % -22.58% 7.85% 6.23% -8.26% 96.37% -30.97% -
  Horiz. % 110.31% 142.47% 132.10% 124.36% 135.55% 69.03% 100.00%
NP to SH 28,616 37,355 35,130 33,070 31,830 18,178 26,593 5.00%
  QoQ % -23.39% 6.33% 6.23% 3.90% 75.10% -31.64% -
  Horiz. % 107.61% 140.47% 132.10% 124.36% 119.69% 68.36% 100.00%
Tax Rate 26.00 % 26.51 % 24.09 % 25.73 % 18.64 % 16.60 % 31.76 % -12.46%
  QoQ % -1.92% 10.05% -6.37% 38.04% 12.29% -47.73% -
  Horiz. % 81.86% 83.47% 75.85% 81.01% 58.69% 52.27% 100.00%
Total Cost 280,699 310,988 307,237 307,308 233,526 203,587 257,029 6.03%
  QoQ % -9.74% 1.22% -0.02% 31.59% 14.71% -20.79% -
  Horiz. % 109.21% 120.99% 119.53% 119.56% 90.86% 79.21% 100.00%
Net Worth 481,801 466,937 460,536 440,799 424,838 408,346 403,298 12.55%
  QoQ % 3.18% 1.39% 4.48% 3.76% 4.04% 1.25% -
  Horiz. % 119.47% 115.78% 114.19% 109.30% 105.34% 101.25% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 16,445 16,441 26,316 16,447 16,441 16,465 16,447 -0.01%
  QoQ % 0.03% -37.52% 60.00% 0.04% -0.15% 0.11% -
  Horiz. % 99.99% 99.96% 160.00% 100.00% 99.96% 100.11% 100.00%
Div Payout % 57.47 % 44.01 % 74.91 % 49.74 % 51.65 % 90.58 % 61.85 % -4.77%
  QoQ % 30.58% -41.25% 50.60% -3.70% -42.98% 46.45% -
  Horiz. % 92.92% 71.16% 121.12% 80.42% 83.51% 146.45% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,801 466,937 460,536 440,799 424,838 408,346 403,298 12.55%
  QoQ % 3.18% 1.39% 4.48% 3.76% 4.04% 1.25% -
  Horiz. % 119.47% 115.78% 114.19% 109.30% 105.34% 101.25% 100.00%
NOSH 657,839 657,658 657,909 657,909 657,644 658,623 657,909 -0.01%
  QoQ % 0.03% -0.04% 0.00% 0.04% -0.15% 0.11% -
  Horiz. % 99.99% 99.96% 100.00% 100.00% 99.96% 100.11% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.46 % 10.86 % 10.26 % 9.72 % 13.37 % 8.27 % 9.38 % 0.57%
  QoQ % -12.89% 5.85% 5.56% -27.30% 61.67% -11.83% -
  Horiz. % 100.85% 115.78% 109.38% 103.62% 142.54% 88.17% 100.00%
ROE 5.94 % 8.00 % 7.63 % 7.50 % 7.49 % 4.45 % 6.59 % -6.67%
  QoQ % -25.75% 4.85% 1.73% 0.13% 68.31% -32.47% -
  Horiz. % 90.14% 121.40% 115.78% 113.81% 113.66% 67.53% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.13 53.05 52.04 51.74 40.99 33.70 43.11 6.11%
  QoQ % -11.16% 1.94% 0.58% 26.23% 21.63% -21.83% -
  Horiz. % 109.32% 123.06% 120.71% 120.02% 95.08% 78.17% 100.00%
EPS 4.35 5.68 5.34 5.03 4.84 2.76 4.04 5.04%
  QoQ % -23.42% 6.37% 6.16% 3.93% 75.36% -31.68% -
  Horiz. % 107.67% 140.59% 132.18% 124.50% 119.80% 68.32% 100.00%
DPS 2.50 2.50 4.00 2.50 2.50 2.50 2.50 -
  QoQ % 0.00% -37.50% 60.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 160.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7324 0.7100 0.7000 0.6700 0.6460 0.6200 0.6130 12.56%
  QoQ % 3.15% 1.43% 4.48% 3.72% 4.19% 1.14% -
  Horiz. % 119.48% 115.82% 114.19% 109.30% 105.38% 101.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.12 53.03 52.04 51.74 40.97 33.73 43.11 6.09%
  QoQ % -11.14% 1.90% 0.58% 26.29% 21.46% -21.76% -
  Horiz. % 109.30% 123.01% 120.71% 120.02% 95.04% 78.24% 100.00%
EPS 4.35 5.68 5.34 5.03 4.84 2.76 4.04 5.04%
  QoQ % -23.42% 6.37% 6.16% 3.93% 75.36% -31.68% -
  Horiz. % 107.67% 140.59% 132.18% 124.50% 119.80% 68.32% 100.00%
DPS 2.50 2.50 4.00 2.50 2.50 2.50 2.50 -
  QoQ % 0.00% -37.50% 60.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 160.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7323 0.7097 0.7000 0.6700 0.6457 0.6207 0.6130 12.55%
  QoQ % 3.18% 1.39% 4.48% 3.76% 4.03% 1.26% -
  Horiz. % 119.46% 115.77% 114.19% 109.30% 105.33% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.8500 2.3700 2.0700 1.8700 1.3500 1.3300 1.4600 -
P/RPS 6.05 4.47 3.98 3.61 3.29 3.95 3.39 46.98%
  QoQ % 35.35% 12.31% 10.25% 9.73% -16.71% 16.52% -
  Horiz. % 178.47% 131.86% 117.40% 106.49% 97.05% 116.52% 100.00%
P/EPS 65.52 41.73 38.77 37.20 27.89 48.19 36.12 48.58%
  QoQ % 57.01% 7.63% 4.22% 33.38% -42.12% 33.42% -
  Horiz. % 181.40% 115.53% 107.34% 102.99% 77.21% 133.42% 100.00%
EY 1.53 2.40 2.58 2.69 3.59 2.08 2.77 -32.61%
  QoQ % -36.25% -6.98% -4.09% -25.07% 72.60% -24.91% -
  Horiz. % 55.23% 86.64% 93.14% 97.11% 129.60% 75.09% 100.00%
DY 0.88 1.05 1.93 1.34 1.85 1.88 1.71 -35.70%
  QoQ % -16.19% -45.60% 44.03% -27.57% -1.60% 9.94% -
  Horiz. % 51.46% 61.40% 112.87% 78.36% 108.19% 109.94% 100.00%
P/NAPS 3.89 3.34 2.96 2.79 2.09 2.15 2.38 38.63%
  QoQ % 16.47% 12.84% 6.09% 33.49% -2.79% -9.66% -
  Horiz. % 163.45% 140.34% 124.37% 117.23% 87.82% 90.34% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 -
Price 2.8200 2.6300 2.3000 2.1800 1.5900 1.3500 1.3500 -
P/RPS 5.98 4.96 4.42 4.21 3.88 4.01 3.13 53.79%
  QoQ % 20.56% 12.22% 4.99% 8.51% -3.24% 28.12% -
  Horiz. % 191.05% 158.47% 141.21% 134.50% 123.96% 128.12% 100.00%
P/EPS 64.83 46.30 43.07 43.37 32.85 48.91 33.40 55.42%
  QoQ % 40.02% 7.50% -0.69% 32.02% -32.84% 46.44% -
  Horiz. % 194.10% 138.62% 128.95% 129.85% 98.35% 146.44% 100.00%
EY 1.54 2.16 2.32 2.31 3.04 2.04 2.99 -35.67%
  QoQ % -28.70% -6.90% 0.43% -24.01% 49.02% -31.77% -
  Horiz. % 51.51% 72.24% 77.59% 77.26% 101.67% 68.23% 100.00%
DY 0.89 0.95 1.74 1.15 1.57 1.85 1.85 -38.52%
  QoQ % -6.32% -45.40% 51.30% -26.75% -15.14% 0.00% -
  Horiz. % 48.11% 51.35% 94.05% 62.16% 84.86% 100.00% 100.00%
P/NAPS 3.85 3.70 3.29 3.25 2.46 2.18 2.20 45.07%
  QoQ % 4.05% 12.46% 1.23% 32.11% 12.84% -0.91% -
  Horiz. % 175.00% 168.18% 149.55% 147.73% 111.82% 99.09% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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