Highlights

[PADINI] QoQ Quarter Result on 2016-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     6.23%    YoY -     32.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 426,647 310,033 348,875 342,367 340,378 269,573 221,944 54.30%
  QoQ % 37.61% -11.13% 1.90% 0.58% 26.27% 21.46% -
  Horiz. % 192.23% 139.69% 157.19% 154.26% 153.36% 121.46% 100.00%
PBT 72,740 39,639 51,552 46,281 44,526 44,306 22,011 121.06%
  QoQ % 83.51% -23.11% 11.39% 3.94% 0.50% 101.29% -
  Horiz. % 330.47% 180.09% 234.21% 210.26% 202.29% 201.29% 100.00%
Tax -16,436 -10,305 -13,665 -11,151 -11,456 -8,259 -3,654 171.25%
  QoQ % -59.50% 24.59% -22.55% 2.66% -38.71% -126.03% -
  Horiz. % 449.81% 282.02% 373.97% 305.17% 313.52% 226.03% 100.00%
NP 56,304 29,334 37,887 35,130 33,070 36,047 18,357 110.39%
  QoQ % 91.94% -22.58% 7.85% 6.23% -8.26% 96.37% -
  Horiz. % 306.72% 159.80% 206.39% 191.37% 180.15% 196.37% 100.00%
NP to SH 54,474 28,616 37,355 35,130 33,070 31,830 18,178 107.17%
  QoQ % 90.36% -23.39% 6.33% 6.23% 3.90% 75.10% -
  Horiz. % 299.67% 157.42% 205.50% 193.26% 181.92% 175.10% 100.00%
Tax Rate 22.60 % 26.00 % 26.51 % 24.09 % 25.73 % 18.64 % 16.60 % 22.72%
  QoQ % -13.08% -1.92% 10.05% -6.37% 38.04% 12.29% -
  Horiz. % 136.14% 156.63% 159.70% 145.12% 155.00% 112.29% 100.00%
Total Cost 370,343 280,699 310,988 307,237 307,308 233,526 203,587 48.75%
  QoQ % 31.94% -9.74% 1.22% -0.02% 31.59% 14.71% -
  Horiz. % 181.91% 137.88% 152.75% 150.91% 150.95% 114.71% 100.00%
Net Worth 521,722 481,801 466,937 460,536 440,799 424,838 408,346 17.66%
  QoQ % 8.29% 3.18% 1.39% 4.48% 3.76% 4.04% -
  Horiz. % 127.76% 117.99% 114.35% 112.78% 107.95% 104.04% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 16,447 16,445 16,441 26,316 16,447 16,441 16,465 -0.07%
  QoQ % 0.01% 0.03% -37.52% 60.00% 0.04% -0.15% -
  Horiz. % 99.89% 99.88% 99.85% 159.83% 99.89% 99.85% 100.00%
Div Payout % 30.19 % 57.47 % 44.01 % 74.91 % 49.74 % 51.65 % 90.58 % -51.77%
  QoQ % -47.47% 30.58% -41.25% 50.60% -3.70% -42.98% -
  Horiz. % 33.33% 63.45% 48.59% 82.70% 54.91% 57.02% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 521,722 481,801 466,937 460,536 440,799 424,838 408,346 17.66%
  QoQ % 8.29% 3.18% 1.39% 4.48% 3.76% 4.04% -
  Horiz. % 127.76% 117.99% 114.35% 112.78% 107.95% 104.04% 100.00%
NOSH 657,909 657,839 657,658 657,909 657,909 657,644 658,623 -0.07%
  QoQ % 0.01% 0.03% -0.04% 0.00% 0.04% -0.15% -
  Horiz. % 99.89% 99.88% 99.85% 99.89% 99.89% 99.85% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.20 % 9.46 % 10.86 % 10.26 % 9.72 % 13.37 % 8.27 % 36.38%
  QoQ % 39.53% -12.89% 5.85% 5.56% -27.30% 61.67% -
  Horiz. % 159.61% 114.39% 131.32% 124.06% 117.53% 161.67% 100.00%
ROE 10.44 % 5.94 % 8.00 % 7.63 % 7.50 % 7.49 % 4.45 % 76.10%
  QoQ % 75.76% -25.75% 4.85% 1.73% 0.13% 68.31% -
  Horiz. % 234.61% 133.48% 179.78% 171.46% 168.54% 168.31% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.85 47.13 53.05 52.04 51.74 40.99 33.70 54.40%
  QoQ % 37.60% -11.16% 1.94% 0.58% 26.23% 21.63% -
  Horiz. % 192.43% 139.85% 157.42% 154.42% 153.53% 121.63% 100.00%
EPS 8.28 4.35 5.68 5.34 5.03 4.84 2.76 107.32%
  QoQ % 90.34% -23.42% 6.37% 6.16% 3.93% 75.36% -
  Horiz. % 300.00% 157.61% 205.80% 193.48% 182.25% 175.36% 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 0.7930 0.7324 0.7100 0.7000 0.6700 0.6460 0.6200 17.74%
  QoQ % 8.27% 3.15% 1.43% 4.48% 3.72% 4.19% -
  Horiz. % 127.90% 118.13% 114.52% 112.90% 108.06% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 64.85 47.12 53.03 52.04 51.74 40.97 33.73 54.31%
  QoQ % 37.63% -11.14% 1.90% 0.58% 26.29% 21.46% -
  Horiz. % 192.26% 139.70% 157.22% 154.28% 153.39% 121.46% 100.00%
EPS 8.28 4.35 5.68 5.34 5.03 4.84 2.76 107.32%
  QoQ % 90.34% -23.42% 6.37% 6.16% 3.93% 75.36% -
  Horiz. % 300.00% 157.61% 205.80% 193.48% 182.25% 175.36% 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 0.7930 0.7323 0.7097 0.7000 0.6700 0.6457 0.6207 17.65%
  QoQ % 8.29% 3.18% 1.39% 4.48% 3.76% 4.03% -
  Horiz. % 127.76% 117.98% 114.34% 112.78% 107.94% 104.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.5500 2.8500 2.3700 2.0700 1.8700 1.3500 1.3300 -
P/RPS 3.93 6.05 4.47 3.98 3.61 3.29 3.95 -0.34%
  QoQ % -35.04% 35.35% 12.31% 10.25% 9.73% -16.71% -
  Horiz. % 99.49% 153.16% 113.16% 100.76% 91.39% 83.29% 100.00%
P/EPS 30.80 65.52 41.73 38.77 37.20 27.89 48.19 -25.70%
  QoQ % -52.99% 57.01% 7.63% 4.22% 33.38% -42.12% -
  Horiz. % 63.91% 135.96% 86.59% 80.45% 77.19% 57.88% 100.00%
EY 3.25 1.53 2.40 2.58 2.69 3.59 2.08 34.47%
  QoQ % 112.42% -36.25% -6.98% -4.09% -25.07% 72.60% -
  Horiz. % 156.25% 73.56% 115.38% 124.04% 129.33% 172.60% 100.00%
DY 0.98 0.88 1.05 1.93 1.34 1.85 1.88 -35.10%
  QoQ % 11.36% -16.19% -45.60% 44.03% -27.57% -1.60% -
  Horiz. % 52.13% 46.81% 55.85% 102.66% 71.28% 98.40% 100.00%
P/NAPS 3.22 3.89 3.34 2.96 2.79 2.09 2.15 30.74%
  QoQ % -17.22% 16.47% 12.84% 6.09% 33.49% -2.79% -
  Horiz. % 149.77% 180.93% 155.35% 137.67% 129.77% 97.21% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 -
Price 2.5800 2.8200 2.6300 2.3000 2.1800 1.5900 1.3500 -
P/RPS 3.98 5.98 4.96 4.42 4.21 3.88 4.01 -0.50%
  QoQ % -33.44% 20.56% 12.22% 4.99% 8.51% -3.24% -
  Horiz. % 99.25% 149.13% 123.69% 110.22% 104.99% 96.76% 100.00%
P/EPS 31.16 64.83 46.30 43.07 43.37 32.85 48.91 -25.86%
  QoQ % -51.94% 40.02% 7.50% -0.69% 32.02% -32.84% -
  Horiz. % 63.71% 132.55% 94.66% 88.06% 88.67% 67.16% 100.00%
EY 3.21 1.54 2.16 2.32 2.31 3.04 2.04 35.10%
  QoQ % 108.44% -28.70% -6.90% 0.43% -24.01% 49.02% -
  Horiz. % 157.35% 75.49% 105.88% 113.73% 113.24% 149.02% 100.00%
DY 0.97 0.89 0.95 1.74 1.15 1.57 1.85 -34.85%
  QoQ % 8.99% -6.32% -45.40% 51.30% -26.75% -15.14% -
  Horiz. % 52.43% 48.11% 51.35% 94.05% 62.16% 84.86% 100.00%
P/NAPS 3.25 3.85 3.70 3.29 3.25 2.46 2.18 30.34%
  QoQ % -15.58% 4.05% 12.46% 1.23% 32.11% 12.84% -
  Horiz. % 149.08% 176.61% 169.72% 150.92% 149.08% 112.84% 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
 
 

459  298  624  1083 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.825+0.03 
 VIVOCOM 1.14+0.13 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.19+0.005 
 TNLOGIS 0.86+0.095 
 SOLUTN 1.28+0.01 
 TDM 0.29+0.025 

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