Highlights

[PADINI] QoQ TTM Result on 2016-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     16.22%    YoY -     71.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,459,292 1,427,922 1,341,653 1,301,193 1,174,262 1,115,517 1,020,729 26.88%
  QoQ % 2.20% 6.43% 3.11% 10.81% 5.27% 9.29% -
  Horiz. % 142.97% 139.89% 131.44% 127.48% 115.04% 109.29% 100.00%
PBT 210,332 210,212 181,998 186,665 157,124 149,813 129,403 38.20%
  QoQ % 0.06% 15.50% -2.50% 18.80% 4.88% 15.77% -
  Horiz. % 162.54% 162.45% 140.64% 144.25% 121.42% 115.77% 100.00%
Tax -51,990 -51,557 -46,577 -48,748 -38,916 -36,692 -32,197 37.60%
  QoQ % -0.84% -10.69% 4.45% -25.26% -6.06% -13.96% -
  Horiz. % 161.47% 160.13% 144.66% 151.41% 120.87% 113.96% 100.00%
NP 158,342 158,655 135,421 137,917 118,208 113,121 97,206 38.40%
  QoQ % -0.20% 17.16% -1.81% 16.67% 4.50% 16.37% -
  Horiz. % 162.89% 163.22% 139.31% 141.88% 121.61% 116.37% 100.00%
NP to SH 155,262 155,575 134,171 137,385 118,208 109,671 92,810 40.88%
  QoQ % -0.20% 15.95% -2.34% 16.22% 7.78% 18.17% -
  Horiz. % 167.29% 167.63% 144.57% 148.03% 127.37% 118.17% 100.00%
Tax Rate 24.72 % 24.53 % 25.59 % 26.12 % 24.77 % 24.49 % 24.88 % -0.43%
  QoQ % 0.77% -4.14% -2.03% 5.45% 1.14% -1.57% -
  Horiz. % 99.36% 98.59% 102.85% 104.98% 99.56% 98.43% 100.00%
Total Cost 1,300,950 1,269,267 1,206,232 1,163,276 1,056,054 1,002,396 923,523 25.64%
  QoQ % 2.50% 5.23% 3.69% 10.15% 5.35% 8.54% -
  Horiz. % 140.87% 137.44% 130.61% 125.96% 114.35% 108.54% 100.00%
Net Worth 539,485 521,722 481,801 466,937 460,536 440,495 424,838 17.25%
  QoQ % 3.40% 8.29% 3.18% 1.39% 4.55% 3.69% -
  Horiz. % 126.99% 122.80% 113.41% 109.91% 108.40% 103.69% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 75,651 75,651 75,651 75,646 75,670 65,790 65,802 9.74%
  QoQ % 0.00% 0.00% 0.01% -0.03% 15.02% -0.02% -
  Horiz. % 114.97% 114.97% 114.97% 114.96% 115.00% 99.98% 100.00%
Div Payout % 48.73 % 48.63 % 56.38 % 55.06 % 64.01 % 59.99 % 70.90 % -22.10%
  QoQ % 0.21% -13.75% 2.40% -13.98% 6.70% -15.39% -
  Horiz. % 68.73% 68.59% 79.52% 77.66% 90.28% 84.61% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 539,485 521,722 481,801 466,937 460,536 440,495 424,838 17.25%
  QoQ % 3.40% 8.29% 3.18% 1.39% 4.55% 3.69% -
  Horiz. % 126.99% 122.80% 113.41% 109.91% 108.40% 103.69% 100.00%
NOSH 657,909 657,909 657,839 657,658 657,909 657,455 657,644 0.03%
  QoQ % 0.00% 0.01% 0.03% -0.04% 0.07% -0.03% -
  Horiz. % 100.04% 100.04% 100.03% 100.00% 100.04% 99.97% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.85 % 11.11 % 10.09 % 10.60 % 10.07 % 10.14 % 9.52 % 9.10%
  QoQ % -2.34% 10.11% -4.81% 5.26% -0.69% 6.51% -
  Horiz. % 113.97% 116.70% 105.99% 111.34% 105.78% 106.51% 100.00%
ROE 28.78 % 29.82 % 27.85 % 29.42 % 25.67 % 24.90 % 21.85 % 20.14%
  QoQ % -3.49% 7.07% -5.34% 14.61% 3.09% 13.96% -
  Horiz. % 131.72% 136.48% 127.46% 134.65% 117.48% 113.96% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 221.81 217.04 203.95 197.85 178.48 169.67 155.21 26.85%
  QoQ % 2.20% 6.42% 3.08% 10.85% 5.19% 9.32% -
  Horiz. % 142.91% 139.84% 131.40% 127.47% 114.99% 109.32% 100.00%
EPS 23.60 23.65 20.40 20.89 17.97 16.68 14.11 40.86%
  QoQ % -0.21% 15.93% -2.35% 16.25% 7.73% 18.21% -
  Horiz. % 167.26% 167.61% 144.58% 148.05% 127.36% 118.21% 100.00%
DPS 11.50 11.50 11.50 11.50 11.50 10.00 10.00 9.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.00% 0.00% -
  Horiz. % 115.00% 115.00% 115.00% 115.00% 115.00% 100.00% 100.00%
NAPS 0.8200 0.7930 0.7324 0.7100 0.7000 0.6700 0.6460 17.22%
  QoQ % 3.40% 8.27% 3.15% 1.43% 4.48% 3.72% -
  Horiz. % 126.93% 122.76% 113.37% 109.91% 108.36% 103.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 221.81 217.04 203.93 197.78 178.48 169.55 155.15 26.88%
  QoQ % 2.20% 6.43% 3.11% 10.81% 5.27% 9.28% -
  Horiz. % 142.96% 139.89% 131.44% 127.48% 115.04% 109.28% 100.00%
EPS 23.60 23.65 20.39 20.88 17.97 16.67 14.11 40.86%
  QoQ % -0.21% 15.99% -2.35% 16.19% 7.80% 18.14% -
  Horiz. % 167.26% 167.61% 144.51% 147.98% 127.36% 118.14% 100.00%
DPS 11.50 11.50 11.50 11.50 11.50 10.00 10.00 9.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.00% 0.00% -
  Horiz. % 115.00% 115.00% 115.00% 115.00% 115.00% 100.00% 100.00%
NAPS 0.8200 0.7930 0.7323 0.7097 0.7000 0.6695 0.6457 17.25%
  QoQ % 3.40% 8.29% 3.18% 1.39% 4.56% 3.69% -
  Horiz. % 126.99% 122.81% 113.41% 109.91% 108.41% 103.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.0000 2.5500 2.8500 2.3700 2.0700 1.8700 1.3500 -
P/RPS 1.35 1.17 1.40 1.20 1.16 1.10 0.87 34.00%
  QoQ % 15.38% -16.43% 16.67% 3.45% 5.45% 26.44% -
  Horiz. % 155.17% 134.48% 160.92% 137.93% 133.33% 126.44% 100.00%
P/EPS 12.71 10.78 13.97 11.35 11.52 11.21 9.57 20.80%
  QoQ % 17.90% -22.83% 23.08% -1.48% 2.77% 17.14% -
  Horiz. % 132.81% 112.64% 145.98% 118.60% 120.38% 117.14% 100.00%
EY 7.87 9.27 7.16 8.81 8.68 8.92 10.45 -17.21%
  QoQ % -15.10% 29.47% -18.73% 1.50% -2.69% -14.64% -
  Horiz. % 75.31% 88.71% 68.52% 84.31% 83.06% 85.36% 100.00%
DY 3.83 4.51 4.04 4.85 5.56 5.35 7.41 -35.57%
  QoQ % -15.08% 11.63% -16.70% -12.77% 3.93% -27.80% -
  Horiz. % 51.69% 60.86% 54.52% 65.45% 75.03% 72.20% 100.00%
P/NAPS 3.66 3.22 3.89 3.34 2.96 2.79 2.09 45.24%
  QoQ % 13.66% -17.22% 16.47% 12.84% 6.09% 33.49% -
  Horiz. % 175.12% 154.07% 186.12% 159.81% 141.63% 133.49% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 -
Price 3.2900 2.5800 2.8200 2.6300 2.3000 2.1800 1.5900 -
P/RPS 1.48 1.19 1.38 1.33 1.29 1.28 1.02 28.14%
  QoQ % 24.37% -13.77% 3.76% 3.10% 0.78% 25.49% -
  Horiz. % 145.10% 116.67% 135.29% 130.39% 126.47% 125.49% 100.00%
P/EPS 13.94 10.91 13.83 12.59 12.80 13.07 11.27 15.21%
  QoQ % 27.77% -21.11% 9.85% -1.64% -2.07% 15.97% -
  Horiz. % 123.69% 96.81% 122.72% 111.71% 113.58% 115.97% 100.00%
EY 7.17 9.17 7.23 7.94 7.81 7.65 8.88 -13.28%
  QoQ % -21.81% 26.83% -8.94% 1.66% 2.09% -13.85% -
  Horiz. % 80.74% 103.27% 81.42% 89.41% 87.95% 86.15% 100.00%
DY 3.50 4.46 4.08 4.37 5.00 4.59 6.29 -32.32%
  QoQ % -21.52% 9.31% -6.64% -12.60% 8.93% -27.03% -
  Horiz. % 55.64% 70.91% 64.86% 69.48% 79.49% 72.97% 100.00%
P/NAPS 4.01 3.25 3.85 3.70 3.29 3.25 2.46 38.47%
  QoQ % 23.38% -15.58% 4.05% 12.46% 1.23% 32.11% -
  Horiz. % 163.01% 132.11% 156.50% 150.41% 133.74% 132.11% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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. 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
2. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
3. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
7. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
8. Top Glove: Allegations of management hypocrisy and lack of integrity By LHL save malaysia!
PARTNERS & BROKERS