Highlights

[PADINI] QoQ TTM Result on 2015-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     15.69%    YoY -     12.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,301,193 1,174,262 1,115,517 1,020,729 977,904 951,969 887,201 29.12%
  QoQ % 10.81% 5.27% 9.29% 4.38% 2.72% 7.30% -
  Horiz. % 146.66% 132.36% 125.73% 115.05% 110.22% 107.30% 100.00%
PBT 186,665 157,124 149,813 129,403 111,835 109,284 98,375 53.33%
  QoQ % 18.80% 4.88% 15.77% 15.71% 2.33% 11.09% -
  Horiz. % 189.75% 159.72% 152.29% 131.54% 113.68% 111.09% 100.00%
Tax -48,748 -38,916 -36,692 -32,197 -31,433 -33,576 -28,147 44.27%
  QoQ % -25.26% -6.06% -13.96% -2.43% 6.38% -19.29% -
  Horiz. % 173.19% 138.26% 130.36% 114.39% 111.67% 119.29% 100.00%
NP 137,917 118,208 113,121 97,206 80,402 75,708 70,228 56.89%
  QoQ % 16.67% 4.50% 16.37% 20.90% 6.20% 7.80% -
  Horiz. % 196.38% 168.32% 161.08% 138.41% 114.49% 107.80% 100.00%
NP to SH 137,385 118,208 109,671 92,810 80,223 75,708 70,228 56.48%
  QoQ % 16.22% 7.78% 18.17% 15.69% 5.96% 7.80% -
  Horiz. % 195.63% 168.32% 156.16% 132.16% 114.23% 107.80% 100.00%
Tax Rate 26.12 % 24.77 % 24.49 % 24.88 % 28.11 % 30.72 % 28.61 % -5.89%
  QoQ % 5.45% 1.14% -1.57% -11.49% -8.50% 7.38% -
  Horiz. % 91.30% 86.58% 85.60% 86.96% 98.25% 107.38% 100.00%
Total Cost 1,163,276 1,056,054 1,002,396 923,523 897,502 876,261 816,973 26.59%
  QoQ % 10.15% 5.35% 8.54% 2.90% 2.42% 7.26% -
  Horiz. % 142.39% 129.26% 122.70% 113.04% 109.86% 107.26% 100.00%
Net Worth 466,937 460,536 440,495 424,838 408,346 403,298 394,745 11.86%
  QoQ % 1.39% 4.55% 3.69% 4.04% 1.25% 2.17% -
  Horiz. % 118.29% 116.67% 111.59% 107.62% 103.45% 102.17% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 75,646 75,670 65,790 65,802 65,836 65,790 65,790 9.76%
  QoQ % -0.03% 15.02% -0.02% -0.05% 0.07% 0.00% -
  Horiz. % 114.98% 115.02% 100.00% 100.02% 100.07% 100.00% 100.00%
Div Payout % 55.06 % 64.01 % 59.99 % 70.90 % 82.07 % 86.90 % 93.68 % -29.86%
  QoQ % -13.98% 6.70% -15.39% -13.61% -5.56% -7.24% -
  Horiz. % 58.77% 68.33% 64.04% 75.68% 87.61% 92.76% 100.00%
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 466,937 460,536 440,495 424,838 408,346 403,298 394,745 11.86%
  QoQ % 1.39% 4.55% 3.69% 4.04% 1.25% 2.17% -
  Horiz. % 118.29% 116.67% 111.59% 107.62% 103.45% 102.17% 100.00%
NOSH 657,658 657,909 657,455 657,644 658,623 657,909 657,909 -0.03%
  QoQ % -0.04% 0.07% -0.03% -0.15% 0.11% 0.00% -
  Horiz. % 99.96% 100.00% 99.93% 99.96% 100.11% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.60 % 10.07 % 10.14 % 9.52 % 8.22 % 7.95 % 7.92 % 21.47%
  QoQ % 5.26% -0.69% 6.51% 15.82% 3.40% 0.38% -
  Horiz. % 133.84% 127.15% 128.03% 120.20% 103.79% 100.38% 100.00%
ROE 29.42 % 25.67 % 24.90 % 21.85 % 19.65 % 18.77 % 17.79 % 39.89%
  QoQ % 14.61% 3.09% 13.96% 11.20% 4.69% 5.51% -
  Horiz. % 165.37% 144.29% 139.97% 122.82% 110.46% 105.51% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.85 178.48 169.67 155.21 148.48 144.70 134.85 29.15%
  QoQ % 10.85% 5.19% 9.32% 4.53% 2.61% 7.30% -
  Horiz. % 146.72% 132.35% 125.82% 115.10% 110.11% 107.30% 100.00%
EPS 20.89 17.97 16.68 14.11 12.18 11.51 10.67 56.56%
  QoQ % 16.25% 7.73% 18.21% 15.85% 5.82% 7.87% -
  Horiz. % 195.78% 168.42% 156.33% 132.24% 114.15% 107.87% 100.00%
DPS 11.50 11.50 10.00 10.00 10.00 10.00 10.00 9.77%
  QoQ % 0.00% 15.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.7100 0.7000 0.6700 0.6460 0.6200 0.6130 0.6000 11.89%
  QoQ % 1.43% 4.48% 3.72% 4.19% 1.14% 2.17% -
  Horiz. % 118.33% 116.67% 111.67% 107.67% 103.33% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.78 178.48 169.55 155.15 148.64 144.70 134.85 29.12%
  QoQ % 10.81% 5.27% 9.28% 4.38% 2.72% 7.30% -
  Horiz. % 146.67% 132.35% 125.73% 115.05% 110.23% 107.30% 100.00%
EPS 20.88 17.97 16.67 14.11 12.19 11.51 10.67 56.51%
  QoQ % 16.19% 7.80% 18.14% 15.75% 5.91% 7.87% -
  Horiz. % 195.69% 168.42% 156.23% 132.24% 114.25% 107.87% 100.00%
DPS 11.50 11.50 10.00 10.00 10.01 10.00 10.00 9.77%
  QoQ % 0.00% 15.00% 0.00% -0.10% 0.10% 0.00% -
  Horiz. % 115.00% 115.00% 100.00% 100.00% 100.10% 100.00% 100.00%
NAPS 0.7097 0.7000 0.6695 0.6457 0.6207 0.6130 0.6000 11.86%
  QoQ % 1.39% 4.56% 3.69% 4.03% 1.26% 2.17% -
  Horiz. % 118.28% 116.67% 111.58% 107.62% 103.45% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.3700 2.0700 1.8700 1.3500 1.3300 1.4600 1.4600 -
P/RPS 1.20 1.16 1.10 0.87 0.90 1.01 1.08 7.28%
  QoQ % 3.45% 5.45% 26.44% -3.33% -10.89% -6.48% -
  Horiz. % 111.11% 107.41% 101.85% 80.56% 83.33% 93.52% 100.00%
P/EPS 11.35 11.52 11.21 9.57 10.92 12.69 13.68 -11.71%
  QoQ % -1.48% 2.77% 17.14% -12.36% -13.95% -7.24% -
  Horiz. % 82.97% 84.21% 81.94% 69.96% 79.82% 92.76% 100.00%
EY 8.81 8.68 8.92 10.45 9.16 7.88 7.31 13.26%
  QoQ % 1.50% -2.69% -14.64% 14.08% 16.24% 7.80% -
  Horiz. % 120.52% 118.74% 122.02% 142.95% 125.31% 107.80% 100.00%
DY 4.85 5.56 5.35 7.41 7.52 6.85 6.85 -20.58%
  QoQ % -12.77% 3.93% -27.80% -1.46% 9.78% 0.00% -
  Horiz. % 70.80% 81.17% 78.10% 108.18% 109.78% 100.00% 100.00%
P/NAPS 3.34 2.96 2.79 2.09 2.15 2.38 2.43 23.65%
  QoQ % 12.84% 6.09% 33.49% -2.79% -9.66% -2.06% -
  Horiz. % 137.45% 121.81% 114.81% 86.01% 88.48% 97.94% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 -
Price 2.6300 2.3000 2.1800 1.5900 1.3500 1.3500 1.4600 -
P/RPS 1.33 1.29 1.28 1.02 0.91 0.93 1.08 14.91%
  QoQ % 3.10% 0.78% 25.49% 12.09% -2.15% -13.89% -
  Horiz. % 123.15% 119.44% 118.52% 94.44% 84.26% 86.11% 100.00%
P/EPS 12.59 12.80 13.07 11.27 11.08 11.73 13.68 -5.39%
  QoQ % -1.64% -2.07% 15.97% 1.71% -5.54% -14.25% -
  Horiz. % 92.03% 93.57% 95.54% 82.38% 80.99% 85.75% 100.00%
EY 7.94 7.81 7.65 8.88 9.02 8.52 7.31 5.67%
  QoQ % 1.66% 2.09% -13.85% -1.55% 5.87% 16.55% -
  Horiz. % 108.62% 106.84% 104.65% 121.48% 123.39% 116.55% 100.00%
DY 4.37 5.00 4.59 6.29 7.41 7.41 6.85 -25.91%
  QoQ % -12.60% 8.93% -27.03% -15.11% 0.00% 8.18% -
  Horiz. % 63.80% 72.99% 67.01% 91.82% 108.18% 108.18% 100.00%
P/NAPS 3.70 3.29 3.25 2.46 2.18 2.20 2.43 32.39%
  QoQ % 12.46% 1.23% 32.11% 12.84% -0.91% -9.47% -
  Horiz. % 152.26% 135.39% 133.74% 101.23% 89.71% 90.53% 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
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

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. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS