Highlights

[PADINI] QoQ TTM Result on 2015-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     5.96%    YoY -     -11.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,174,262 1,115,517 1,020,729 977,904 951,969 887,201 875,786 21.57%
  QoQ % 5.27% 9.29% 4.38% 2.72% 7.30% 1.30% -
  Horiz. % 134.08% 127.37% 116.55% 111.66% 108.70% 101.30% 100.00%
PBT 157,124 149,813 129,403 111,835 109,284 98,375 113,495 24.19%
  QoQ % 4.88% 15.77% 15.71% 2.33% 11.09% -13.32% -
  Horiz. % 138.44% 132.00% 114.02% 98.54% 96.29% 86.68% 100.00%
Tax -38,916 -36,692 -32,197 -31,433 -33,576 -28,147 -31,076 16.17%
  QoQ % -6.06% -13.96% -2.43% 6.38% -19.29% 9.43% -
  Horiz. % 125.23% 118.07% 103.61% 101.15% 108.04% 90.57% 100.00%
NP 118,208 113,121 97,206 80,402 75,708 70,228 82,419 27.15%
  QoQ % 4.50% 16.37% 20.90% 6.20% 7.80% -14.79% -
  Horiz. % 143.42% 137.25% 117.94% 97.55% 91.86% 85.21% 100.00%
NP to SH 118,208 109,671 92,810 80,223 75,708 70,228 82,419 27.15%
  QoQ % 7.78% 18.17% 15.69% 5.96% 7.80% -14.79% -
  Horiz. % 143.42% 133.07% 112.61% 97.34% 91.86% 85.21% 100.00%
Tax Rate 24.77 % 24.49 % 24.88 % 28.11 % 30.72 % 28.61 % 27.38 % -6.45%
  QoQ % 1.14% -1.57% -11.49% -8.50% 7.38% 4.49% -
  Horiz. % 90.47% 89.44% 90.87% 102.67% 112.20% 104.49% 100.00%
Total Cost 1,056,054 1,002,396 923,523 897,502 876,261 816,973 793,367 20.99%
  QoQ % 5.35% 8.54% 2.90% 2.42% 7.26% 2.98% -
  Horiz. % 133.11% 126.35% 116.41% 113.13% 110.45% 102.98% 100.00%
Net Worth 460,536 440,495 424,838 408,346 403,298 394,745 388,814 11.94%
  QoQ % 4.55% 3.69% 4.04% 1.25% 2.17% 1.53% -
  Horiz. % 118.45% 113.29% 109.27% 105.02% 103.73% 101.53% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 75,670 65,790 65,802 65,836 65,790 65,790 75,658 0.01%
  QoQ % 15.02% -0.02% -0.05% 0.07% 0.00% -13.04% -
  Horiz. % 100.02% 86.96% 86.97% 87.02% 86.96% 86.96% 100.00%
Div Payout % 64.01 % 59.99 % 70.90 % 82.07 % 86.90 % 93.68 % 91.80 % -21.35%
  QoQ % 6.70% -15.39% -13.61% -5.56% -7.24% 2.05% -
  Horiz. % 69.73% 65.35% 77.23% 89.40% 94.66% 102.05% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 460,536 440,495 424,838 408,346 403,298 394,745 388,814 11.94%
  QoQ % 4.55% 3.69% 4.04% 1.25% 2.17% 1.53% -
  Horiz. % 118.45% 113.29% 109.27% 105.02% 103.73% 101.53% 100.00%
NOSH 657,909 657,455 657,644 658,623 657,909 657,909 659,006 -0.11%
  QoQ % 0.07% -0.03% -0.15% 0.11% 0.00% -0.17% -
  Horiz. % 99.83% 99.76% 99.79% 99.94% 99.83% 99.83% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.07 % 10.14 % 9.52 % 8.22 % 7.95 % 7.92 % 9.41 % 4.62%
  QoQ % -0.69% 6.51% 15.82% 3.40% 0.38% -15.83% -
  Horiz. % 107.01% 107.76% 101.17% 87.35% 84.48% 84.17% 100.00%
ROE 25.67 % 24.90 % 21.85 % 19.65 % 18.77 % 17.79 % 21.20 % 13.59%
  QoQ % 3.09% 13.96% 11.20% 4.69% 5.51% -16.08% -
  Horiz. % 121.08% 117.45% 103.07% 92.69% 88.54% 83.92% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 178.48 169.67 155.21 148.48 144.70 134.85 132.89 21.71%
  QoQ % 5.19% 9.32% 4.53% 2.61% 7.30% 1.47% -
  Horiz. % 134.31% 127.68% 116.80% 111.73% 108.89% 101.47% 100.00%
EPS 17.97 16.68 14.11 12.18 11.51 10.67 12.51 27.28%
  QoQ % 7.73% 18.21% 15.85% 5.82% 7.87% -14.71% -
  Horiz. % 143.65% 133.33% 112.79% 97.36% 92.01% 85.29% 100.00%
DPS 11.50 10.00 10.00 10.00 10.00 10.00 11.50 -
  QoQ % 15.00% 0.00% 0.00% 0.00% 0.00% -13.04% -
  Horiz. % 100.00% 86.96% 86.96% 86.96% 86.96% 86.96% 100.00%
NAPS 0.7000 0.6700 0.6460 0.6200 0.6130 0.6000 0.5900 12.06%
  QoQ % 4.48% 3.72% 4.19% 1.14% 2.17% 1.69% -
  Horiz. % 118.64% 113.56% 109.49% 105.08% 103.90% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 178.48 169.55 155.15 148.64 144.70 134.85 133.12 21.57%
  QoQ % 5.27% 9.28% 4.38% 2.72% 7.30% 1.30% -
  Horiz. % 134.07% 127.37% 116.55% 111.66% 108.70% 101.30% 100.00%
EPS 17.97 16.67 14.11 12.19 11.51 10.67 12.53 27.15%
  QoQ % 7.80% 18.14% 15.75% 5.91% 7.87% -14.84% -
  Horiz. % 143.42% 133.04% 112.61% 97.29% 91.86% 85.16% 100.00%
DPS 11.50 10.00 10.00 10.01 10.00 10.00 11.50 -
  QoQ % 15.00% 0.00% -0.10% 0.10% 0.00% -13.04% -
  Horiz. % 100.00% 86.96% 86.96% 87.04% 86.96% 86.96% 100.00%
NAPS 0.7000 0.6695 0.6457 0.6207 0.6130 0.6000 0.5910 11.93%
  QoQ % 4.56% 3.69% 4.03% 1.26% 2.17% 1.52% -
  Horiz. % 118.44% 113.28% 109.26% 105.03% 103.72% 101.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.0700 1.8700 1.3500 1.3300 1.4600 1.4600 1.9200 -
P/RPS 1.16 1.10 0.87 0.90 1.01 1.08 1.44 -13.41%
  QoQ % 5.45% 26.44% -3.33% -10.89% -6.48% -25.00% -
  Horiz. % 80.56% 76.39% 60.42% 62.50% 70.14% 75.00% 100.00%
P/EPS 11.52 11.21 9.57 10.92 12.69 13.68 15.35 -17.40%
  QoQ % 2.77% 17.14% -12.36% -13.95% -7.24% -10.88% -
  Horiz. % 75.05% 73.03% 62.35% 71.14% 82.67% 89.12% 100.00%
EY 8.68 8.92 10.45 9.16 7.88 7.31 6.51 21.12%
  QoQ % -2.69% -14.64% 14.08% 16.24% 7.80% 12.29% -
  Horiz. % 133.33% 137.02% 160.52% 140.71% 121.04% 112.29% 100.00%
DY 5.56 5.35 7.41 7.52 6.85 6.85 5.99 -4.84%
  QoQ % 3.93% -27.80% -1.46% 9.78% 0.00% 14.36% -
  Horiz. % 92.82% 89.32% 123.71% 125.54% 114.36% 114.36% 100.00%
P/NAPS 2.96 2.79 2.09 2.15 2.38 2.43 3.25 -6.04%
  QoQ % 6.09% 33.49% -2.79% -9.66% -2.06% -25.23% -
  Horiz. % 91.08% 85.85% 64.31% 66.15% 73.23% 74.77% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 26/11/14 -
Price 2.3000 2.1800 1.5900 1.3500 1.3500 1.4600 1.7700 -
P/RPS 1.29 1.28 1.02 0.91 0.93 1.08 1.33 -2.01%
  QoQ % 0.78% 25.49% 12.09% -2.15% -13.89% -18.80% -
  Horiz. % 96.99% 96.24% 76.69% 68.42% 69.92% 81.20% 100.00%
P/EPS 12.80 13.07 11.27 11.08 11.73 13.68 14.15 -6.46%
  QoQ % -2.07% 15.97% 1.71% -5.54% -14.25% -3.32% -
  Horiz. % 90.46% 92.37% 79.65% 78.30% 82.90% 96.68% 100.00%
EY 7.81 7.65 8.88 9.02 8.52 7.31 7.07 6.85%
  QoQ % 2.09% -13.85% -1.55% 5.87% 16.55% 3.39% -
  Horiz. % 110.47% 108.20% 125.60% 127.58% 120.51% 103.39% 100.00%
DY 5.00 4.59 6.29 7.41 7.41 6.85 6.50 -16.03%
  QoQ % 8.93% -27.03% -15.11% 0.00% 8.18% 5.38% -
  Horiz. % 76.92% 70.62% 96.77% 114.00% 114.00% 105.38% 100.00%
P/NAPS 3.29 3.25 2.46 2.18 2.20 2.43 3.00 6.34%
  QoQ % 1.23% 32.11% 12.84% -0.91% -9.47% -19.00% -
  Horiz. % 109.67% 108.33% 82.00% 72.67% 73.33% 81.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

464  385  644  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.300.00 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.54+0.28 
 MLAB 0.075+0.01 
 QES 0.40+0.035 
 PHB 0.0250.00 
 AT 0.1750.00 
 PBBANK-C57 0.185+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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS