Highlights

[PADINI] QoQ TTM Result on 2015-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     7.80%    YoY -     -18.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,115,517 1,020,729 977,904 951,969 887,201 875,786 866,258 18.31%
  QoQ % 9.29% 4.38% 2.72% 7.30% 1.30% 1.10% -
  Horiz. % 128.77% 117.83% 112.89% 109.89% 102.42% 101.10% 100.00%
PBT 149,813 129,403 111,835 109,284 98,375 113,495 125,719 12.36%
  QoQ % 15.77% 15.71% 2.33% 11.09% -13.32% -9.72% -
  Horiz. % 119.16% 102.93% 88.96% 86.93% 78.25% 90.28% 100.00%
Tax -36,692 -32,197 -31,433 -33,576 -28,147 -31,076 -34,806 3.57%
  QoQ % -13.96% -2.43% 6.38% -19.29% 9.43% 10.72% -
  Horiz. % 105.42% 92.50% 90.31% 96.47% 80.87% 89.28% 100.00%
NP 113,121 97,206 80,402 75,708 70,228 82,419 90,913 15.64%
  QoQ % 16.37% 20.90% 6.20% 7.80% -14.79% -9.34% -
  Horiz. % 124.43% 106.92% 88.44% 83.28% 77.25% 90.66% 100.00%
NP to SH 109,671 92,810 80,223 75,708 70,228 82,419 90,913 13.28%
  QoQ % 18.17% 15.69% 5.96% 7.80% -14.79% -9.34% -
  Horiz. % 120.63% 102.09% 88.24% 83.28% 77.25% 90.66% 100.00%
Tax Rate 24.49 % 24.88 % 28.11 % 30.72 % 28.61 % 27.38 % 27.69 % -7.84%
  QoQ % -1.57% -11.49% -8.50% 7.38% 4.49% -1.12% -
  Horiz. % 88.44% 89.85% 101.52% 110.94% 103.32% 98.88% 100.00%
Total Cost 1,002,396 923,523 897,502 876,261 816,973 793,367 775,345 18.62%
  QoQ % 8.54% 2.90% 2.42% 7.26% 2.98% 2.32% -
  Horiz. % 129.28% 119.11% 115.76% 113.02% 105.37% 102.32% 100.00%
Net Worth 440,495 424,838 408,346 403,298 394,745 388,814 386,842 9.02%
  QoQ % 3.69% 4.04% 1.25% 2.17% 1.53% 0.51% -
  Horiz. % 113.87% 109.82% 105.56% 104.25% 102.04% 100.51% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 65,790 65,802 65,836 65,790 65,790 75,658 75,631 -8.85%
  QoQ % -0.02% -0.05% 0.07% 0.00% -13.04% 0.04% -
  Horiz. % 86.99% 87.00% 87.05% 86.99% 86.99% 100.04% 100.00%
Div Payout % 59.99 % 70.90 % 82.07 % 86.90 % 93.68 % 91.80 % 83.19 % -19.54%
  QoQ % -15.39% -13.61% -5.56% -7.24% 2.05% 10.35% -
  Horiz. % 72.11% 85.23% 98.65% 104.46% 112.61% 110.35% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 440,495 424,838 408,346 403,298 394,745 388,814 386,842 9.02%
  QoQ % 3.69% 4.04% 1.25% 2.17% 1.53% 0.51% -
  Horiz. % 113.87% 109.82% 105.56% 104.25% 102.04% 100.51% 100.00%
NOSH 657,455 657,644 658,623 657,909 657,909 659,006 656,778 0.07%
  QoQ % -0.03% -0.15% 0.11% 0.00% -0.17% 0.34% -
  Horiz. % 100.10% 100.13% 100.28% 100.17% 100.17% 100.34% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.14 % 9.52 % 8.22 % 7.95 % 7.92 % 9.41 % 10.49 % -2.23%
  QoQ % 6.51% 15.82% 3.40% 0.38% -15.83% -10.30% -
  Horiz. % 96.66% 90.75% 78.36% 75.79% 75.50% 89.70% 100.00%
ROE 24.90 % 21.85 % 19.65 % 18.77 % 17.79 % 21.20 % 23.50 % 3.92%
  QoQ % 13.96% 11.20% 4.69% 5.51% -16.08% -9.79% -
  Horiz. % 105.96% 92.98% 83.62% 79.87% 75.70% 90.21% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 169.67 155.21 148.48 144.70 134.85 132.89 131.89 18.23%
  QoQ % 9.32% 4.53% 2.61% 7.30% 1.47% 0.76% -
  Horiz. % 128.65% 117.68% 112.58% 109.71% 102.24% 100.76% 100.00%
EPS 16.68 14.11 12.18 11.51 10.67 12.51 13.84 13.21%
  QoQ % 18.21% 15.85% 5.82% 7.87% -14.71% -9.61% -
  Horiz. % 120.52% 101.95% 88.01% 83.16% 77.10% 90.39% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 11.50 11.50 -8.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% -13.04% 0.00% -
  Horiz. % 86.96% 86.96% 86.96% 86.96% 86.96% 100.00% 100.00%
NAPS 0.6700 0.6460 0.6200 0.6130 0.6000 0.5900 0.5890 8.94%
  QoQ % 3.72% 4.19% 1.14% 2.17% 1.69% 0.17% -
  Horiz. % 113.75% 109.68% 105.26% 104.07% 101.87% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 169.55 155.15 148.64 144.70 134.85 133.12 131.67 18.31%
  QoQ % 9.28% 4.38% 2.72% 7.30% 1.30% 1.10% -
  Horiz. % 128.77% 117.83% 112.89% 109.90% 102.42% 101.10% 100.00%
EPS 16.67 14.11 12.19 11.51 10.67 12.53 13.82 13.28%
  QoQ % 18.14% 15.75% 5.91% 7.87% -14.84% -9.33% -
  Horiz. % 120.62% 102.10% 88.21% 83.29% 77.21% 90.67% 100.00%
DPS 10.00 10.00 10.01 10.00 10.00 11.50 11.50 -8.87%
  QoQ % 0.00% -0.10% 0.10% 0.00% -13.04% 0.00% -
  Horiz. % 86.96% 86.96% 87.04% 86.96% 86.96% 100.00% 100.00%
NAPS 0.6695 0.6457 0.6207 0.6130 0.6000 0.5910 0.5880 9.01%
  QoQ % 3.69% 4.03% 1.26% 2.17% 1.52% 0.51% -
  Horiz. % 113.86% 109.81% 105.56% 104.25% 102.04% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.8700 1.3500 1.3300 1.4600 1.4600 1.9200 1.9700 -
P/RPS 1.10 0.87 0.90 1.01 1.08 1.44 1.49 -18.27%
  QoQ % 26.44% -3.33% -10.89% -6.48% -25.00% -3.36% -
  Horiz. % 73.83% 58.39% 60.40% 67.79% 72.48% 96.64% 100.00%
P/EPS 11.21 9.57 10.92 12.69 13.68 15.35 14.23 -14.67%
  QoQ % 17.14% -12.36% -13.95% -7.24% -10.88% 7.87% -
  Horiz. % 78.78% 67.25% 76.74% 89.18% 96.13% 107.87% 100.00%
EY 8.92 10.45 9.16 7.88 7.31 6.51 7.03 17.15%
  QoQ % -14.64% 14.08% 16.24% 7.80% 12.29% -7.40% -
  Horiz. % 126.88% 148.65% 130.30% 112.09% 103.98% 92.60% 100.00%
DY 5.35 7.41 7.52 6.85 6.85 5.99 5.84 -5.66%
  QoQ % -27.80% -1.46% 9.78% 0.00% 14.36% 2.57% -
  Horiz. % 91.61% 126.88% 128.77% 117.29% 117.29% 102.57% 100.00%
P/NAPS 2.79 2.09 2.15 2.38 2.43 3.25 3.34 -11.27%
  QoQ % 33.49% -2.79% -9.66% -2.06% -25.23% -2.69% -
  Horiz. % 83.53% 62.57% 64.37% 71.26% 72.75% 97.31% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 26/11/14 27/08/14 -
Price 2.1800 1.5900 1.3500 1.3500 1.4600 1.7700 1.8900 -
P/RPS 1.28 1.02 0.91 0.93 1.08 1.33 1.43 -7.10%
  QoQ % 25.49% 12.09% -2.15% -13.89% -18.80% -6.99% -
  Horiz. % 89.51% 71.33% 63.64% 65.03% 75.52% 93.01% 100.00%
P/EPS 13.07 11.27 11.08 11.73 13.68 14.15 13.65 -2.85%
  QoQ % 15.97% 1.71% -5.54% -14.25% -3.32% 3.66% -
  Horiz. % 95.75% 82.56% 81.17% 85.93% 100.22% 103.66% 100.00%
EY 7.65 8.88 9.02 8.52 7.31 7.07 7.32 2.98%
  QoQ % -13.85% -1.55% 5.87% 16.55% 3.39% -3.42% -
  Horiz. % 104.51% 121.31% 123.22% 116.39% 99.86% 96.58% 100.00%
DY 4.59 6.29 7.41 7.41 6.85 6.50 6.08 -17.05%
  QoQ % -27.03% -15.11% 0.00% 8.18% 5.38% 6.91% -
  Horiz. % 75.49% 103.45% 121.88% 121.88% 112.66% 106.91% 100.00%
P/NAPS 3.25 2.46 2.18 2.20 2.43 3.00 3.21 0.83%
  QoQ % 32.11% 12.84% -0.91% -9.47% -19.00% -6.54% -
  Horiz. % 101.25% 76.64% 67.91% 68.54% 75.70% 93.46% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers