Highlights

[PADINI] QoQ TTM Result on 2017-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -2.82%    YoY -     -0.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,693,401 1,678,789 1,661,363 1,609,831 1,576,044 1,570,902 1,459,292 10.42%
  QoQ % 0.87% 1.05% 3.20% 2.14% 0.33% 7.65% -
  Horiz. % 116.04% 115.04% 113.85% 110.32% 108.00% 107.65% 100.00%
PBT 224,363 239,648 213,357 209,717 215,483 213,213 210,332 4.40%
  QoQ % -6.38% 12.32% 1.74% -2.68% 1.06% 1.37% -
  Horiz. % 106.67% 113.94% 101.44% 99.71% 102.45% 101.37% 100.00%
Tax -59,365 -61,392 -52,908 -54,230 -53,661 -53,277 -51,990 9.24%
  QoQ % 3.30% -16.04% 2.44% -1.06% -0.72% -2.48% -
  Horiz. % 114.19% 118.08% 101.77% 104.31% 103.21% 102.48% 100.00%
NP 164,998 178,256 160,449 155,487 161,822 159,936 158,342 2.78%
  QoQ % -7.44% 11.10% 3.19% -3.91% 1.18% 1.01% -
  Horiz. % 104.20% 112.58% 101.33% 98.20% 102.20% 101.01% 100.00%
NP to SH 165,000 178,256 160,449 155,487 159,992 157,388 155,262 4.13%
  QoQ % -7.44% 11.10% 3.19% -2.82% 1.65% 1.37% -
  Horiz. % 106.27% 114.81% 103.34% 100.14% 103.05% 101.37% 100.00%
Tax Rate 26.46 % 25.62 % 24.80 % 25.86 % 24.90 % 24.99 % 24.72 % 4.63%
  QoQ % 3.28% 3.31% -4.10% 3.86% -0.36% 1.09% -
  Horiz. % 107.04% 103.64% 100.32% 104.61% 100.73% 101.09% 100.00%
Total Cost 1,528,403 1,500,533 1,500,914 1,454,344 1,414,222 1,410,966 1,300,950 11.33%
  QoQ % 1.86% -0.03% 3.20% 2.84% 0.23% 8.46% -
  Horiz. % 117.48% 115.34% 115.37% 111.79% 108.71% 108.46% 100.00%
Net Worth 657,909 651,330 618,434 598,697 565,802 552,643 539,485 14.13%
  QoQ % 1.01% 5.32% 3.30% 5.81% 2.38% 2.44% -
  Horiz. % 121.95% 120.73% 114.63% 110.98% 104.88% 102.44% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 75,659 75,659 75,659 75,659 75,659 75,657 75,651 0.01%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.01% 100.01% 100.00%
Div Payout % 45.85 % 42.44 % 47.15 % 48.66 % 47.29 % 48.07 % 48.73 % -3.98%
  QoQ % 8.03% -9.99% -3.10% 2.90% -1.62% -1.35% -
  Horiz. % 94.09% 87.09% 96.76% 99.86% 97.04% 98.65% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 657,909 651,330 618,434 598,697 565,802 552,643 539,485 14.13%
  QoQ % 1.01% 5.32% 3.30% 5.81% 2.38% 2.44% -
  Horiz. % 121.95% 120.73% 114.63% 110.98% 104.88% 102.44% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.74 % 10.62 % 9.66 % 9.66 % 10.27 % 10.18 % 10.85 % -6.94%
  QoQ % -8.29% 9.94% 0.00% -5.94% 0.88% -6.18% -
  Horiz. % 89.77% 97.88% 89.03% 89.03% 94.65% 93.82% 100.00%
ROE 25.08 % 27.37 % 25.94 % 25.97 % 28.28 % 28.48 % 28.78 % -8.76%
  QoQ % -8.37% 5.51% -0.12% -8.17% -0.70% -1.04% -
  Horiz. % 87.14% 95.10% 90.13% 90.24% 98.26% 98.96% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 257.39 255.17 252.52 244.69 239.55 238.77 221.81 10.42%
  QoQ % 0.87% 1.05% 3.20% 2.15% 0.33% 7.65% -
  Horiz. % 116.04% 115.04% 113.85% 110.32% 108.00% 107.65% 100.00%
EPS 25.08 27.09 24.39 23.63 24.32 23.92 23.60 4.13%
  QoQ % -7.42% 11.07% 3.22% -2.84% 1.67% 1.36% -
  Horiz. % 106.27% 114.79% 103.35% 100.13% 103.05% 101.36% 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 1.0000 0.9900 0.9400 0.9100 0.8600 0.8400 0.8200 14.13%
  QoQ % 1.01% 5.32% 3.30% 5.81% 2.38% 2.44% -
  Horiz. % 121.95% 120.73% 114.63% 110.98% 104.88% 102.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 257.39 255.17 252.52 244.69 239.55 238.77 221.81 10.42%
  QoQ % 0.87% 1.05% 3.20% 2.15% 0.33% 7.65% -
  Horiz. % 116.04% 115.04% 113.85% 110.32% 108.00% 107.65% 100.00%
EPS 25.08 27.09 24.39 23.63 24.32 23.92 23.60 4.13%
  QoQ % -7.42% 11.07% 3.22% -2.84% 1.67% 1.36% -
  Horiz. % 106.27% 114.79% 103.35% 100.13% 103.05% 101.36% 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 1.0000 0.9900 0.9400 0.9100 0.8600 0.8400 0.8200 14.13%
  QoQ % 1.01% 5.32% 3.30% 5.81% 2.38% 2.44% -
  Horiz. % 121.95% 120.73% 114.63% 110.98% 104.88% 102.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 5.8800 5.9700 4.4700 5.2800 4.5500 3.5200 3.0000 -
P/RPS 2.28 2.34 1.77 2.16 1.90 1.47 1.35 41.77%
  QoQ % -2.56% 32.20% -18.06% 13.68% 29.25% 8.89% -
  Horiz. % 168.89% 173.33% 131.11% 160.00% 140.74% 108.89% 100.00%
P/EPS 23.45 22.03 18.33 22.34 18.71 14.71 12.71 50.37%
  QoQ % 6.45% 20.19% -17.95% 19.40% 27.19% 15.74% -
  Horiz. % 184.50% 173.33% 144.22% 175.77% 147.21% 115.74% 100.00%
EY 4.27 4.54 5.46 4.48 5.34 6.80 7.87 -33.45%
  QoQ % -5.95% -16.85% 21.88% -16.10% -21.47% -13.60% -
  Horiz. % 54.26% 57.69% 69.38% 56.93% 67.85% 86.40% 100.00%
DY 1.96 1.93 2.57 2.18 2.53 3.27 3.83 -35.99%
  QoQ % 1.55% -24.90% 17.89% -13.83% -22.63% -14.62% -
  Horiz. % 51.17% 50.39% 67.10% 56.92% 66.06% 85.38% 100.00%
P/NAPS 5.88 6.03 4.76 5.80 5.29 4.19 3.66 37.13%
  QoQ % -2.49% 26.68% -17.93% 9.64% 26.25% 14.48% -
  Horiz. % 160.66% 164.75% 130.05% 158.47% 144.54% 114.48% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 23/05/18 26/02/18 29/11/17 25/08/17 30/05/17 -
Price 5.5200 6.0400 5.3500 5.3500 5.0900 4.2300 3.2900 -
P/RPS 2.14 2.37 2.12 2.19 2.12 1.77 1.48 27.84%
  QoQ % -9.70% 11.79% -3.20% 3.30% 19.77% 19.59% -
  Horiz. % 144.59% 160.14% 143.24% 147.97% 143.24% 119.59% 100.00%
P/EPS 22.01 22.29 21.94 22.64 20.93 17.68 13.94 35.56%
  QoQ % -1.26% 1.60% -3.09% 8.17% 18.38% 26.83% -
  Horiz. % 157.89% 159.90% 157.39% 162.41% 150.14% 126.83% 100.00%
EY 4.54 4.49 4.56 4.42 4.78 5.66 7.17 -26.24%
  QoQ % 1.11% -1.54% 3.17% -7.53% -15.55% -21.06% -
  Horiz. % 63.32% 62.62% 63.60% 61.65% 66.67% 78.94% 100.00%
DY 2.08 1.90 2.15 2.15 2.26 2.72 3.50 -29.29%
  QoQ % 9.47% -11.63% 0.00% -4.87% -16.91% -22.29% -
  Horiz. % 59.43% 54.29% 61.43% 61.43% 64.57% 77.71% 100.00%
P/NAPS 5.52 6.10 5.69 5.88 5.92 5.04 4.01 23.72%
  QoQ % -9.51% 7.21% -3.23% -0.68% 17.46% 25.69% -
  Horiz. % 137.66% 152.12% 141.90% 146.63% 147.63% 125.69% 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.
 


 

255  315  542  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 RSAWIT 0.345+0.025 
 XDL 0.165+0.005 
 HSI-C7K 0.355-0.005 
 HSI-H8K 0.165+0.005 
 TDM 0.315+0.015 
 SUPERMX 1.42+0.11 
 KNM 0.335+0.02 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers