Highlights

[PADINI] QoQ TTM Result on 2019-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     1.03%    YoY -     -1.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,354,679 1,696,949 1,823,821 1,791,275 1,783,022 1,744,463 1,695,544 -13.91%
  QoQ % -20.17% -6.96% 1.82% 0.46% 2.21% 2.89% -
  Horiz. % 79.90% 100.08% 107.57% 105.65% 105.16% 102.89% 100.00%
PBT 107,318 199,546 222,514 219,545 219,294 226,636 229,591 -39.80%
  QoQ % -46.22% -10.32% 1.35% 0.11% -3.24% -1.29% -
  Horiz. % 46.74% 86.91% 96.92% 95.62% 95.52% 98.71% 100.00%
Tax -32,147 -53,099 -58,074 -57,721 -59,116 -63,606 -61,388 -35.06%
  QoQ % 39.46% 8.57% -0.61% 2.36% 7.06% -3.61% -
  Horiz. % 52.37% 86.50% 94.60% 94.03% 96.30% 103.61% 100.00%
NP 75,171 146,447 164,440 161,824 160,178 163,030 168,203 -41.58%
  QoQ % -48.67% -10.94% 1.62% 1.03% -1.75% -3.08% -
  Horiz. % 44.69% 87.07% 97.76% 96.21% 95.23% 96.92% 100.00%
NP to SH 75,171 146,447 164,488 161,901 160,257 163,109 168,234 -41.58%
  QoQ % -48.67% -10.97% 1.60% 1.03% -1.75% -3.05% -
  Horiz. % 44.68% 87.05% 97.77% 96.24% 95.26% 96.95% 100.00%
Tax Rate 29.95 % 26.61 % 26.10 % 26.29 % 26.96 % 28.07 % 26.74 % 7.86%
  QoQ % 12.55% 1.95% -0.72% -2.49% -3.95% 4.97% -
  Horiz. % 112.00% 99.51% 97.61% 98.32% 100.82% 104.97% 100.00%
Total Cost 1,279,508 1,550,502 1,659,381 1,629,451 1,622,844 1,581,433 1,527,341 -11.14%
  QoQ % -17.48% -6.56% 1.84% 0.41% 2.62% 3.54% -
  Horiz. % 83.77% 101.52% 108.65% 106.69% 106.25% 103.54% 100.00%
Net Worth 763,174 782,912 782,912 743,437 743,437 710,542 690,804 6.87%
  QoQ % -2.52% 0.00% 5.31% 0.00% 4.63% 2.86% -
  Horiz. % 110.48% 113.33% 113.33% 107.62% 107.62% 102.86% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 32,895 49,343 75,659 75,659 75,659 75,659 75,659 -42.64%
  QoQ % -33.33% -34.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.48% 65.22% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 43.76 % 33.69 % 46.00 % 46.73 % 47.21 % 46.39 % 44.97 % -1.80%
  QoQ % 29.89% -26.76% -1.56% -1.02% 1.77% 3.16% -
  Horiz. % 97.31% 74.92% 102.29% 103.91% 104.98% 103.16% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 763,174 782,912 782,912 743,437 743,437 710,542 690,804 6.87%
  QoQ % -2.52% 0.00% 5.31% 0.00% 4.63% 2.86% -
  Horiz. % 110.48% 113.33% 113.33% 107.62% 107.62% 102.86% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.55 % 8.63 % 9.02 % 9.03 % 8.98 % 9.35 % 9.92 % -32.13%
  QoQ % -35.69% -4.32% -0.11% 0.56% -3.96% -5.75% -
  Horiz. % 55.95% 87.00% 90.93% 91.03% 90.52% 94.25% 100.00%
ROE 9.85 % 18.71 % 21.01 % 21.78 % 21.56 % 22.96 % 24.35 % -45.33%
  QoQ % -47.35% -10.95% -3.54% 1.02% -6.10% -5.71% -
  Horiz. % 40.45% 76.84% 86.28% 89.45% 88.54% 94.29% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 205.91 257.93 277.21 272.27 271.01 265.15 257.72 -13.91%
  QoQ % -20.17% -6.96% 1.81% 0.46% 2.21% 2.88% -
  Horiz. % 79.90% 100.08% 107.56% 105.65% 105.16% 102.88% 100.00%
EPS 11.43 22.26 25.00 24.61 24.36 24.79 25.57 -41.57%
  QoQ % -48.65% -10.96% 1.58% 1.03% -1.73% -3.05% -
  Horiz. % 44.70% 87.06% 97.77% 96.25% 95.27% 96.95% 100.00%
DPS 5.00 7.50 11.50 11.50 11.50 11.50 11.50 -42.64%
  QoQ % -33.33% -34.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.48% 65.22% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1600 1.1900 1.1900 1.1300 1.1300 1.0800 1.0500 6.87%
  QoQ % -2.52% 0.00% 5.31% 0.00% 4.63% 2.86% -
  Horiz. % 110.48% 113.33% 113.33% 107.62% 107.62% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,746
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 205.96 257.99 277.28 272.34 271.08 265.22 257.78 -13.91%
  QoQ % -20.17% -6.96% 1.81% 0.46% 2.21% 2.89% -
  Horiz. % 79.90% 100.08% 107.56% 105.65% 105.16% 102.89% 100.00%
EPS 11.43 22.26 25.01 24.61 24.36 24.80 25.58 -41.58%
  QoQ % -48.65% -11.00% 1.63% 1.03% -1.77% -3.05% -
  Horiz. % 44.68% 87.02% 97.77% 96.21% 95.23% 96.95% 100.00%
DPS 5.00 7.50 11.50 11.50 11.50 11.50 11.50 -42.64%
  QoQ % -33.33% -34.78% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.48% 65.22% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1603 1.1903 1.1903 1.1303 1.1303 1.0803 1.0503 6.87%
  QoQ % -2.52% 0.00% 5.31% 0.00% 4.63% 2.86% -
  Horiz. % 110.47% 113.33% 113.33% 107.62% 107.62% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.4900 2.0200 3.2400 3.8200 3.6200 3.5900 3.5100 -
P/RPS 1.21 0.78 1.17 1.40 1.34 1.35 1.36 -7.50%
  QoQ % 55.13% -33.33% -16.43% 4.48% -0.74% -0.74% -
  Horiz. % 88.97% 57.35% 86.03% 102.94% 98.53% 99.26% 100.00%
P/EPS 21.79 9.07 12.96 15.52 14.86 14.48 13.73 36.10%
  QoQ % 140.24% -30.02% -16.49% 4.44% 2.62% 5.46% -
  Horiz. % 158.70% 66.06% 94.39% 113.04% 108.23% 105.46% 100.00%
EY 4.59 11.02 7.72 6.44 6.73 6.91 7.29 -26.56%
  QoQ % -58.35% 42.75% 19.88% -4.31% -2.60% -5.21% -
  Horiz. % 62.96% 151.17% 105.90% 88.34% 92.32% 94.79% 100.00%
DY 2.01 3.71 3.55 3.01 3.18 3.20 3.28 -27.88%
  QoQ % -45.82% 4.51% 17.94% -5.35% -0.62% -2.44% -
  Horiz. % 61.28% 113.11% 108.23% 91.77% 96.95% 97.56% 100.00%
P/NAPS 2.15 1.70 2.72 3.38 3.20 3.32 3.34 -25.47%
  QoQ % 26.47% -37.50% -19.53% 5.63% -3.61% -0.60% -
  Horiz. % 64.37% 50.90% 81.44% 101.20% 95.81% 99.40% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 27/05/20 26/02/20 27/11/19 27/08/19 28/05/19 27/02/19 -
Price 2.1500 2.7400 3.2400 3.4800 3.3800 3.9900 3.5100 -
P/RPS 1.04 1.06 1.17 1.28 1.25 1.50 1.36 -16.39%
  QoQ % -1.89% -9.40% -8.59% 2.40% -16.67% 10.29% -
  Horiz. % 76.47% 77.94% 86.03% 94.12% 91.91% 110.29% 100.00%
P/EPS 18.82 12.31 12.96 14.14 13.88 16.09 13.73 23.42%
  QoQ % 52.88% -5.02% -8.35% 1.87% -13.74% 17.19% -
  Horiz. % 137.07% 89.66% 94.39% 102.99% 101.09% 117.19% 100.00%
EY 5.31 8.12 7.72 7.07 7.21 6.21 7.29 -19.06%
  QoQ % -34.61% 5.18% 9.19% -1.94% 16.10% -14.81% -
  Horiz. % 72.84% 111.39% 105.90% 96.98% 98.90% 85.19% 100.00%
DY 2.33 2.74 3.55 3.30 3.40 2.88 3.28 -20.40%
  QoQ % -14.96% -22.82% 7.58% -2.94% 18.06% -12.20% -
  Horiz. % 71.04% 83.54% 108.23% 100.61% 103.66% 87.80% 100.00%
P/NAPS 1.85 2.30 2.72 3.08 2.99 3.69 3.34 -32.58%
  QoQ % -19.57% -15.44% -11.69% 3.01% -18.97% 10.48% -
  Horiz. % 55.39% 68.86% 81.44% 92.22% 89.52% 110.48% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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