Highlights

[PADINI] QoQ TTM Result on 2019-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     -1.75%    YoY -     -10.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,823,821 1,791,275 1,783,022 1,744,463 1,695,544 1,693,401 1,678,789 5.66%
  QoQ % 1.82% 0.46% 2.21% 2.89% 0.13% 0.87% -
  Horiz. % 108.64% 106.70% 106.21% 103.91% 101.00% 100.87% 100.00%
PBT 222,514 219,545 219,294 226,636 229,591 224,363 239,648 -4.81%
  QoQ % 1.35% 0.11% -3.24% -1.29% 2.33% -6.38% -
  Horiz. % 92.85% 91.61% 91.51% 94.57% 95.80% 93.62% 100.00%
Tax -58,074 -57,721 -59,116 -63,606 -61,388 -59,365 -61,392 -3.63%
  QoQ % -0.61% 2.36% 7.06% -3.61% -3.41% 3.30% -
  Horiz. % 94.60% 94.02% 96.29% 103.61% 99.99% 96.70% 100.00%
NP 164,440 161,824 160,178 163,030 168,203 164,998 178,256 -5.22%
  QoQ % 1.62% 1.03% -1.75% -3.08% 1.94% -7.44% -
  Horiz. % 92.25% 90.78% 89.86% 91.46% 94.36% 92.56% 100.00%
NP to SH 164,488 161,901 160,257 163,109 168,234 165,000 178,256 -5.20%
  QoQ % 1.60% 1.03% -1.75% -3.05% 1.96% -7.44% -
  Horiz. % 92.28% 90.82% 89.90% 91.50% 94.38% 92.56% 100.00%
Tax Rate 26.10 % 26.29 % 26.96 % 28.07 % 26.74 % 26.46 % 25.62 % 1.24%
  QoQ % -0.72% -2.49% -3.95% 4.97% 1.06% 3.28% -
  Horiz. % 101.87% 102.62% 105.23% 109.56% 104.37% 103.28% 100.00%
Total Cost 1,659,381 1,629,451 1,622,844 1,581,433 1,527,341 1,528,403 1,500,533 6.92%
  QoQ % 1.84% 0.41% 2.62% 3.54% -0.07% 1.86% -
  Horiz. % 110.59% 108.59% 108.15% 105.39% 101.79% 101.86% 100.00%
Net Worth 782,912 743,437 743,437 710,542 690,804 657,909 651,330 13.01%
  QoQ % 5.31% 0.00% 4.63% 2.86% 5.00% 1.01% -
  Horiz. % 120.20% 114.14% 114.14% 109.09% 106.06% 101.01% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 75,659 75,659 75,659 75,659 75,659 75,659 75,659 0.00%
  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%
Div Payout % 46.00 % 46.73 % 47.21 % 46.39 % 44.97 % 45.85 % 42.44 % 5.50%
  QoQ % -1.56% -1.02% 1.77% 3.16% -1.92% 8.03% -
  Horiz. % 108.39% 110.11% 111.24% 109.31% 105.96% 108.03% 100.00%
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 782,912 743,437 743,437 710,542 690,804 657,909 651,330 13.01%
  QoQ % 5.31% 0.00% 4.63% 2.86% 5.00% 1.01% -
  Horiz. % 120.20% 114.14% 114.14% 109.09% 106.06% 101.01% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 -
  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%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.02 % 9.03 % 8.98 % 9.35 % 9.92 % 9.74 % 10.62 % -10.29%
  QoQ % -0.11% 0.56% -3.96% -5.75% 1.85% -8.29% -
  Horiz. % 84.93% 85.03% 84.56% 88.04% 93.41% 91.71% 100.00%
ROE 21.01 % 21.78 % 21.56 % 22.96 % 24.35 % 25.08 % 27.37 % -16.12%
  QoQ % -3.54% 1.02% -6.10% -5.71% -2.91% -8.37% -
  Horiz. % 76.76% 79.58% 78.77% 83.89% 88.97% 91.63% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 277.21 272.27 271.01 265.15 257.72 257.39 255.17 5.66%
  QoQ % 1.81% 0.46% 2.21% 2.88% 0.13% 0.87% -
  Horiz. % 108.64% 106.70% 106.21% 103.91% 101.00% 100.87% 100.00%
EPS 25.00 24.61 24.36 24.79 25.57 25.08 27.09 -5.20%
  QoQ % 1.58% 1.03% -1.73% -3.05% 1.95% -7.42% -
  Horiz. % 92.28% 90.85% 89.92% 91.51% 94.39% 92.58% 100.00%
DPS 11.50 11.50 11.50 11.50 11.50 11.50 11.50 -
  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 1.1900 1.1300 1.1300 1.0800 1.0500 1.0000 0.9900 13.01%
  QoQ % 5.31% 0.00% 4.63% 2.86% 5.00% 1.01% -
  Horiz. % 120.20% 114.14% 114.14% 109.09% 106.06% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 277.21 272.27 271.01 265.15 257.72 257.39 255.17 5.66%
  QoQ % 1.81% 0.46% 2.21% 2.88% 0.13% 0.87% -
  Horiz. % 108.64% 106.70% 106.21% 103.91% 101.00% 100.87% 100.00%
EPS 25.00 24.61 24.36 24.79 25.57 25.08 27.09 -5.20%
  QoQ % 1.58% 1.03% -1.73% -3.05% 1.95% -7.42% -
  Horiz. % 92.28% 90.85% 89.92% 91.51% 94.39% 92.58% 100.00%
DPS 11.50 11.50 11.50 11.50 11.50 11.50 11.50 -
  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 1.1900 1.1300 1.1300 1.0800 1.0500 1.0000 0.9900 13.01%
  QoQ % 5.31% 0.00% 4.63% 2.86% 5.00% 1.01% -
  Horiz. % 120.20% 114.14% 114.14% 109.09% 106.06% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.2400 3.8200 3.6200 3.5900 3.5100 5.8800 5.9700 -
P/RPS 1.17 1.40 1.34 1.35 1.36 2.28 2.34 -36.92%
  QoQ % -16.43% 4.48% -0.74% -0.74% -40.35% -2.56% -
  Horiz. % 50.00% 59.83% 57.26% 57.69% 58.12% 97.44% 100.00%
P/EPS 12.96 15.52 14.86 14.48 13.73 23.45 22.03 -29.72%
  QoQ % -16.49% 4.44% 2.62% 5.46% -41.45% 6.45% -
  Horiz. % 58.83% 70.45% 67.45% 65.73% 62.32% 106.45% 100.00%
EY 7.72 6.44 6.73 6.91 7.29 4.27 4.54 42.33%
  QoQ % 19.88% -4.31% -2.60% -5.21% 70.73% -5.95% -
  Horiz. % 170.04% 141.85% 148.24% 152.20% 160.57% 94.05% 100.00%
DY 3.55 3.01 3.18 3.20 3.28 1.96 1.93 49.96%
  QoQ % 17.94% -5.35% -0.62% -2.44% 67.35% 1.55% -
  Horiz. % 183.94% 155.96% 164.77% 165.80% 169.95% 101.55% 100.00%
P/NAPS 2.72 3.38 3.20 3.32 3.34 5.88 6.03 -41.10%
  QoQ % -19.53% 5.63% -3.61% -0.60% -43.20% -2.49% -
  Horiz. % 45.11% 56.05% 53.07% 55.06% 55.39% 97.51% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 27/11/19 27/08/19 28/05/19 27/02/19 29/11/18 27/08/18 -
Price 3.2400 3.4800 3.3800 3.9900 3.5100 5.5200 6.0400 -
P/RPS 1.17 1.28 1.25 1.50 1.36 2.14 2.37 -37.46%
  QoQ % -8.59% 2.40% -16.67% 10.29% -36.45% -9.70% -
  Horiz. % 49.37% 54.01% 52.74% 63.29% 57.38% 90.30% 100.00%
P/EPS 12.96 14.14 13.88 16.09 13.73 22.01 22.29 -30.27%
  QoQ % -8.35% 1.87% -13.74% 17.19% -37.62% -1.26% -
  Horiz. % 58.14% 63.44% 62.27% 72.18% 61.60% 98.74% 100.00%
EY 7.72 7.07 7.21 6.21 7.29 4.54 4.49 43.38%
  QoQ % 9.19% -1.94% 16.10% -14.81% 60.57% 1.11% -
  Horiz. % 171.94% 157.46% 160.58% 138.31% 162.36% 101.11% 100.00%
DY 3.55 3.30 3.40 2.88 3.28 2.08 1.90 51.53%
  QoQ % 7.58% -2.94% 18.06% -12.20% 57.69% 9.47% -
  Horiz. % 186.84% 173.68% 178.95% 151.58% 172.63% 109.47% 100.00%
P/NAPS 2.72 3.08 2.99 3.69 3.34 5.52 6.10 -41.55%
  QoQ % -11.69% 3.01% -18.97% 10.48% -39.49% -9.51% -
  Horiz. % 44.59% 50.49% 49.02% 60.49% 54.75% 90.49% 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.
 


 

229  507  511  1083 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.035 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.16+0.12 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.265+0.06 
 MYEG 1.13-0.05 
 DSONIC-WA 0.495+0.11 
Partners & Brokers