Highlights

[PADINI] QoQ TTM Result on 2016-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     7.78%    YoY -     56.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,427,922 1,341,653 1,301,193 1,174,262 1,115,517 1,020,729 977,904 28.56%
  QoQ % 6.43% 3.11% 10.81% 5.27% 9.29% 4.38% -
  Horiz. % 146.02% 137.20% 133.06% 120.08% 114.07% 104.38% 100.00%
PBT 210,212 181,998 186,665 157,124 149,813 129,403 111,835 52.02%
  QoQ % 15.50% -2.50% 18.80% 4.88% 15.77% 15.71% -
  Horiz. % 187.97% 162.74% 166.91% 140.50% 133.96% 115.71% 100.00%
Tax -51,557 -46,577 -48,748 -38,916 -36,692 -32,197 -31,433 38.87%
  QoQ % -10.69% 4.45% -25.26% -6.06% -13.96% -2.43% -
  Horiz. % 164.02% 148.18% 155.09% 123.81% 116.73% 102.43% 100.00%
NP 158,655 135,421 137,917 118,208 113,121 97,206 80,402 57.00%
  QoQ % 17.16% -1.81% 16.67% 4.50% 16.37% 20.90% -
  Horiz. % 197.33% 168.43% 171.53% 147.02% 140.69% 120.90% 100.00%
NP to SH 155,575 134,171 137,385 118,208 109,671 92,810 80,223 55.20%
  QoQ % 15.95% -2.34% 16.22% 7.78% 18.17% 15.69% -
  Horiz. % 193.93% 167.25% 171.25% 147.35% 136.71% 115.69% 100.00%
Tax Rate 24.53 % 25.59 % 26.12 % 24.77 % 24.49 % 24.88 % 28.11 % -8.64%
  QoQ % -4.14% -2.03% 5.45% 1.14% -1.57% -11.49% -
  Horiz. % 87.26% 91.04% 92.92% 88.12% 87.12% 88.51% 100.00%
Total Cost 1,269,267 1,206,232 1,163,276 1,056,054 1,002,396 923,523 897,502 25.86%
  QoQ % 5.23% 3.69% 10.15% 5.35% 8.54% 2.90% -
  Horiz. % 141.42% 134.40% 129.61% 117.67% 111.69% 102.90% 100.00%
Net Worth 521,722 481,801 466,937 460,536 440,495 424,838 408,346 17.66%
  QoQ % 8.29% 3.18% 1.39% 4.55% 3.69% 4.04% -
  Horiz. % 127.76% 117.99% 114.35% 112.78% 107.87% 104.04% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 75,651 75,651 75,646 75,670 65,790 65,802 65,836 9.66%
  QoQ % 0.00% 0.01% -0.03% 15.02% -0.02% -0.05% -
  Horiz. % 114.91% 114.91% 114.90% 114.94% 99.93% 99.95% 100.00%
Div Payout % 48.63 % 56.38 % 55.06 % 64.01 % 59.99 % 70.90 % 82.07 % -29.34%
  QoQ % -13.75% 2.40% -13.98% 6.70% -15.39% -13.61% -
  Horiz. % 59.25% 68.70% 67.09% 77.99% 73.10% 86.39% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 521,722 481,801 466,937 460,536 440,495 424,838 408,346 17.66%
  QoQ % 8.29% 3.18% 1.39% 4.55% 3.69% 4.04% -
  Horiz. % 127.76% 117.99% 114.35% 112.78% 107.87% 104.04% 100.00%
NOSH 657,909 657,839 657,658 657,909 657,455 657,644 658,623 -0.07%
  QoQ % 0.01% 0.03% -0.04% 0.07% -0.03% -0.15% -
  Horiz. % 99.89% 99.88% 99.85% 99.89% 99.82% 99.85% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.11 % 10.09 % 10.60 % 10.07 % 10.14 % 9.52 % 8.22 % 22.13%
  QoQ % 10.11% -4.81% 5.26% -0.69% 6.51% 15.82% -
  Horiz. % 135.16% 122.75% 128.95% 122.51% 123.36% 115.82% 100.00%
ROE 29.82 % 27.85 % 29.42 % 25.67 % 24.90 % 21.85 % 19.65 % 31.89%
  QoQ % 7.07% -5.34% 14.61% 3.09% 13.96% 11.20% -
  Horiz. % 151.76% 141.73% 149.72% 130.64% 126.72% 111.20% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 217.04 203.95 197.85 178.48 169.67 155.21 148.48 28.65%
  QoQ % 6.42% 3.08% 10.85% 5.19% 9.32% 4.53% -
  Horiz. % 146.17% 137.36% 133.25% 120.20% 114.27% 104.53% 100.00%
EPS 23.65 20.40 20.89 17.97 16.68 14.11 12.18 55.33%
  QoQ % 15.93% -2.35% 16.25% 7.73% 18.21% 15.85% -
  Horiz. % 194.17% 167.49% 171.51% 147.54% 136.95% 115.85% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 10.00 10.00 9.72%
  QoQ % 0.00% 0.00% 0.00% 15.00% 0.00% 0.00% -
  Horiz. % 115.00% 115.00% 115.00% 115.00% 100.00% 100.00% 100.00%
NAPS 0.7930 0.7324 0.7100 0.7000 0.6700 0.6460 0.6200 17.74%
  QoQ % 8.27% 3.15% 1.43% 4.48% 3.72% 4.19% -
  Horiz. % 127.90% 118.13% 114.52% 112.90% 108.06% 104.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 217.04 203.93 197.78 178.48 169.55 155.15 148.64 28.56%
  QoQ % 6.43% 3.11% 10.81% 5.27% 9.28% 4.38% -
  Horiz. % 146.02% 137.20% 133.06% 120.08% 114.07% 104.38% 100.00%
EPS 23.65 20.39 20.88 17.97 16.67 14.11 12.19 55.24%
  QoQ % 15.99% -2.35% 16.19% 7.80% 18.14% 15.75% -
  Horiz. % 194.01% 167.27% 171.29% 147.42% 136.75% 115.75% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 10.00 10.01 9.65%
  QoQ % 0.00% 0.00% 0.00% 15.00% 0.00% -0.10% -
  Horiz. % 114.89% 114.89% 114.89% 114.89% 99.90% 99.90% 100.00%
NAPS 0.7930 0.7323 0.7097 0.7000 0.6695 0.6457 0.6207 17.65%
  QoQ % 8.29% 3.18% 1.39% 4.56% 3.69% 4.03% -
  Horiz. % 127.76% 117.98% 114.34% 112.78% 107.86% 104.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.5500 2.8500 2.3700 2.0700 1.8700 1.3500 1.3300 -
P/RPS 1.17 1.40 1.20 1.16 1.10 0.87 0.90 19.02%
  QoQ % -16.43% 16.67% 3.45% 5.45% 26.44% -3.33% -
  Horiz. % 130.00% 155.56% 133.33% 128.89% 122.22% 96.67% 100.00%
P/EPS 10.78 13.97 11.35 11.52 11.21 9.57 10.92 -0.85%
  QoQ % -22.83% 23.08% -1.48% 2.77% 17.14% -12.36% -
  Horiz. % 98.72% 127.93% 103.94% 105.49% 102.66% 87.64% 100.00%
EY 9.27 7.16 8.81 8.68 8.92 10.45 9.16 0.80%
  QoQ % 29.47% -18.73% 1.50% -2.69% -14.64% 14.08% -
  Horiz. % 101.20% 78.17% 96.18% 94.76% 97.38% 114.08% 100.00%
DY 4.51 4.04 4.85 5.56 5.35 7.41 7.52 -28.77%
  QoQ % 11.63% -16.70% -12.77% 3.93% -27.80% -1.46% -
  Horiz. % 59.97% 53.72% 64.49% 73.94% 71.14% 98.54% 100.00%
P/NAPS 3.22 3.89 3.34 2.96 2.79 2.09 2.15 30.74%
  QoQ % -17.22% 16.47% 12.84% 6.09% 33.49% -2.79% -
  Horiz. % 149.77% 180.93% 155.35% 137.67% 129.77% 97.21% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 -
Price 2.5800 2.8200 2.6300 2.3000 2.1800 1.5900 1.3500 -
P/RPS 1.19 1.38 1.33 1.29 1.28 1.02 0.91 19.49%
  QoQ % -13.77% 3.76% 3.10% 0.78% 25.49% 12.09% -
  Horiz. % 130.77% 151.65% 146.15% 141.76% 140.66% 112.09% 100.00%
P/EPS 10.91 13.83 12.59 12.80 13.07 11.27 11.08 -1.02%
  QoQ % -21.11% 9.85% -1.64% -2.07% 15.97% 1.71% -
  Horiz. % 98.47% 124.82% 113.63% 115.52% 117.96% 101.71% 100.00%
EY 9.17 7.23 7.94 7.81 7.65 8.88 9.02 1.10%
  QoQ % 26.83% -8.94% 1.66% 2.09% -13.85% -1.55% -
  Horiz. % 101.66% 80.16% 88.03% 86.59% 84.81% 98.45% 100.00%
DY 4.46 4.08 4.37 5.00 4.59 6.29 7.41 -28.60%
  QoQ % 9.31% -6.64% -12.60% 8.93% -27.03% -15.11% -
  Horiz. % 60.19% 55.06% 58.97% 67.48% 61.94% 84.89% 100.00%
P/NAPS 3.25 3.85 3.70 3.29 3.25 2.46 2.18 30.34%
  QoQ % -15.58% 4.05% 12.46% 1.23% 32.11% 12.84% -
  Horiz. % 149.08% 176.61% 169.72% 150.92% 149.08% 112.84% 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
 
 

380  463  483  859 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HLT-WA 0.625+0.27 
 K1 0.41+0.09 
 LKL 0.73+0.175 
 CAREPLS 1.79+0.39 
 HLT 0.88+0.295 
 BCMALL 0.29+0.065 
 FINTEC 0.065+0.015 
 KNM 0.22+0.005 
 KGROUP 0.07-0.005 
 DSONIC-WA 0.59-0.075 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers