Highlights

[PADINI] QoQ Quarter Result on 2015-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     64.06%    YoY -     25.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 340,378 269,573 221,944 283,622 245,590 226,748 196,009 44.33%
  QoQ % 26.27% 21.46% -21.75% 15.49% 8.31% 15.68% -
  Horiz. % 173.65% 137.53% 113.23% 144.70% 125.30% 115.68% 100.00%
PBT 44,526 44,306 22,011 38,970 24,116 26,738 19,460 73.38%
  QoQ % 0.50% 101.29% -43.52% 61.59% -9.81% 37.40% -
  Horiz. % 228.81% 227.68% 113.11% 200.26% 123.93% 137.40% 100.00%
Tax -11,456 -8,259 -3,654 -12,377 -7,907 -7,495 -5,797 57.28%
  QoQ % -38.71% -126.03% 70.48% -56.53% -5.50% -29.29% -
  Horiz. % 197.62% 142.47% 63.03% 213.51% 136.40% 129.29% 100.00%
NP 33,070 36,047 18,357 26,593 16,209 19,243 13,663 79.98%
  QoQ % -8.26% 96.37% -30.97% 64.06% -15.77% 40.84% -
  Horiz. % 242.04% 263.83% 134.36% 194.64% 118.63% 140.84% 100.00%
NP to SH 33,070 31,830 18,178 26,593 16,209 19,243 13,663 79.98%
  QoQ % 3.90% 75.10% -31.64% 64.06% -15.77% 40.84% -
  Horiz. % 242.04% 232.96% 133.05% 194.64% 118.63% 140.84% 100.00%
Tax Rate 25.73 % 18.64 % 16.60 % 31.76 % 32.79 % 28.03 % 29.79 % -9.28%
  QoQ % 38.04% 12.29% -47.73% -3.14% 16.98% -5.91% -
  Horiz. % 86.37% 62.57% 55.72% 106.61% 110.07% 94.09% 100.00%
Total Cost 307,308 233,526 203,587 257,029 229,381 207,505 182,346 41.48%
  QoQ % 31.59% 14.71% -20.79% 12.05% 10.54% 13.80% -
  Horiz. % 168.53% 128.07% 111.65% 140.96% 125.79% 113.80% 100.00%
Net Worth 440,799 424,838 408,346 403,298 394,745 388,166 386,842 9.07%
  QoQ % 3.76% 4.04% 1.25% 2.17% 1.69% 0.34% -
  Horiz. % 113.95% 109.82% 105.56% 104.25% 102.04% 100.34% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 16,447 16,441 16,465 16,447 16,447 16,447 16,419 0.11%
  QoQ % 0.04% -0.15% 0.11% 0.00% 0.00% 0.17% -
  Horiz. % 100.17% 100.13% 100.28% 100.17% 100.17% 100.17% 100.00%
Div Payout % 49.74 % 51.65 % 90.58 % 61.85 % 101.47 % 85.47 % 120.17 % -44.37%
  QoQ % -3.70% -42.98% 46.45% -39.05% 18.72% -28.88% -
  Horiz. % 41.39% 42.98% 75.38% 51.47% 84.44% 71.12% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 440,799 424,838 408,346 403,298 394,745 388,166 386,842 9.07%
  QoQ % 3.76% 4.04% 1.25% 2.17% 1.69% 0.34% -
  Horiz. % 113.95% 109.82% 105.56% 104.25% 102.04% 100.34% 100.00%
NOSH 657,909 657,644 658,623 657,909 657,909 657,909 656,778 0.11%
  QoQ % 0.04% -0.15% 0.11% 0.00% 0.00% 0.17% -
  Horiz. % 100.17% 100.13% 100.28% 100.17% 100.17% 100.17% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.72 % 13.37 % 8.27 % 9.38 % 6.60 % 8.49 % 6.97 % 24.75%
  QoQ % -27.30% 61.67% -11.83% 42.12% -22.26% 21.81% -
  Horiz. % 139.45% 191.82% 118.65% 134.58% 94.69% 121.81% 100.00%
ROE 7.50 % 7.49 % 4.45 % 6.59 % 4.11 % 4.96 % 3.53 % 65.04%
  QoQ % 0.13% 68.31% -32.47% 60.34% -17.14% 40.51% -
  Horiz. % 212.46% 212.18% 126.06% 186.69% 116.43% 140.51% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.74 40.99 33.70 43.11 37.33 34.46 29.84 44.18%
  QoQ % 26.23% 21.63% -21.83% 15.48% 8.33% 15.48% -
  Horiz. % 173.39% 137.37% 112.94% 144.47% 125.10% 115.48% 100.00%
EPS 5.03 4.84 2.76 4.04 2.46 2.92 2.08 79.88%
  QoQ % 3.93% 75.36% -31.68% 64.23% -15.75% 40.38% -
  Horiz. % 241.83% 232.69% 132.69% 194.23% 118.27% 140.38% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 -
  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%
NAPS 0.6700 0.6460 0.6200 0.6130 0.6000 0.5900 0.5890 8.94%
  QoQ % 3.72% 4.19% 1.14% 2.17% 1.69% 0.17% -
  Horiz. % 113.75% 109.68% 105.26% 104.07% 101.87% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.74 40.97 33.73 43.11 37.33 34.46 29.79 44.34%
  QoQ % 26.29% 21.46% -21.76% 15.48% 8.33% 15.68% -
  Horiz. % 173.68% 137.53% 113.23% 144.71% 125.31% 115.68% 100.00%
EPS 5.03 4.84 2.76 4.04 2.46 2.92 2.08 79.88%
  QoQ % 3.93% 75.36% -31.68% 64.23% -15.75% 40.38% -
  Horiz. % 241.83% 232.69% 132.69% 194.23% 118.27% 140.38% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 -
  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%
NAPS 0.6700 0.6457 0.6207 0.6130 0.6000 0.5900 0.5880 9.07%
  QoQ % 3.76% 4.03% 1.26% 2.17% 1.69% 0.34% -
  Horiz. % 113.95% 109.81% 105.56% 104.25% 102.04% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.8700 1.3500 1.3300 1.4600 1.4600 1.9200 1.9700 -
P/RPS 3.61 3.29 3.95 3.39 3.91 5.57 6.60 -33.04%
  QoQ % 9.73% -16.71% 16.52% -13.30% -29.80% -15.61% -
  Horiz. % 54.70% 49.85% 59.85% 51.36% 59.24% 84.39% 100.00%
P/EPS 37.20 27.89 48.19 36.12 59.26 65.64 94.70 -46.27%
  QoQ % 33.38% -42.12% 33.42% -39.05% -9.72% -30.69% -
  Horiz. % 39.28% 29.45% 50.89% 38.14% 62.58% 69.31% 100.00%
EY 2.69 3.59 2.08 2.77 1.69 1.52 1.06 85.74%
  QoQ % -25.07% 72.60% -24.91% 63.91% 11.18% 43.40% -
  Horiz. % 253.77% 338.68% 196.23% 261.32% 159.43% 143.40% 100.00%
DY 1.34 1.85 1.88 1.71 1.71 1.30 1.27 3.63%
  QoQ % -27.57% -1.60% 9.94% 0.00% 31.54% 2.36% -
  Horiz. % 105.51% 145.67% 148.03% 134.65% 134.65% 102.36% 100.00%
P/NAPS 2.79 2.09 2.15 2.38 2.43 3.25 3.34 -11.27%
  QoQ % 33.49% -2.79% -9.66% -2.06% -25.23% -2.69% -
  Horiz. % 83.53% 62.57% 64.37% 71.26% 72.75% 97.31% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 26/11/14 27/08/14 -
Price 2.1800 1.5900 1.3500 1.3500 1.4600 1.7700 1.8900 -
P/RPS 4.21 3.88 4.01 3.13 3.91 5.14 6.33 -23.75%
  QoQ % 8.51% -3.24% 28.12% -19.95% -23.93% -18.80% -
  Horiz. % 66.51% 61.30% 63.35% 49.45% 61.77% 81.20% 100.00%
P/EPS 43.37 32.85 48.91 33.40 59.26 60.52 90.85 -38.84%
  QoQ % 32.02% -32.84% 46.44% -43.64% -2.08% -33.38% -
  Horiz. % 47.74% 36.16% 53.84% 36.76% 65.23% 66.62% 100.00%
EY 2.31 3.04 2.04 2.99 1.69 1.65 1.10 63.77%
  QoQ % -24.01% 49.02% -31.77% 76.92% 2.42% 50.00% -
  Horiz. % 210.00% 276.36% 185.45% 271.82% 153.64% 150.00% 100.00%
DY 1.15 1.57 1.85 1.85 1.71 1.41 1.32 -8.76%
  QoQ % -26.75% -15.14% 0.00% 8.19% 21.28% 6.82% -
  Horiz. % 87.12% 118.94% 140.15% 140.15% 129.55% 106.82% 100.00%
P/NAPS 3.25 2.46 2.18 2.20 2.43 3.00 3.21 0.83%
  QoQ % 32.11% 12.84% -0.91% -9.47% -19.00% -6.54% -
  Horiz. % 101.25% 76.64% 67.91% 68.54% 75.70% 93.46% 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.
 


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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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