Highlights

[PADINI] QoQ TTM Result on 2017-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -0.20%    YoY -     31.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,609,831 1,576,044 1,570,902 1,459,292 1,427,922 1,341,653 1,301,193 15.20%
  QoQ % 2.14% 0.33% 7.65% 2.20% 6.43% 3.11% -
  Horiz. % 123.72% 121.12% 120.73% 112.15% 109.74% 103.11% 100.00%
PBT 209,717 215,483 213,213 210,332 210,212 181,998 186,665 8.05%
  QoQ % -2.68% 1.06% 1.37% 0.06% 15.50% -2.50% -
  Horiz. % 112.35% 115.44% 114.22% 112.68% 112.61% 97.50% 100.00%
Tax -54,230 -53,661 -53,277 -51,990 -51,557 -46,577 -48,748 7.34%
  QoQ % -1.06% -0.72% -2.48% -0.84% -10.69% 4.45% -
  Horiz. % 111.25% 110.08% 109.29% 106.65% 105.76% 95.55% 100.00%
NP 155,487 161,822 159,936 158,342 158,655 135,421 137,917 8.30%
  QoQ % -3.91% 1.18% 1.01% -0.20% 17.16% -1.81% -
  Horiz. % 112.74% 117.33% 115.97% 114.81% 115.04% 98.19% 100.00%
NP to SH 155,487 159,992 157,388 155,262 155,575 134,171 137,385 8.58%
  QoQ % -2.82% 1.65% 1.37% -0.20% 15.95% -2.34% -
  Horiz. % 113.18% 116.46% 114.56% 113.01% 113.24% 97.66% 100.00%
Tax Rate 25.86 % 24.90 % 24.99 % 24.72 % 24.53 % 25.59 % 26.12 % -0.66%
  QoQ % 3.86% -0.36% 1.09% 0.77% -4.14% -2.03% -
  Horiz. % 99.00% 95.33% 95.67% 94.64% 93.91% 97.97% 100.00%
Total Cost 1,454,344 1,414,222 1,410,966 1,300,950 1,269,267 1,206,232 1,163,276 16.01%
  QoQ % 2.84% 0.23% 8.46% 2.50% 5.23% 3.69% -
  Horiz. % 125.02% 121.57% 121.29% 111.84% 109.11% 103.69% 100.00%
Net Worth 598,697 565,802 552,643 539,485 521,722 481,801 466,937 17.97%
  QoQ % 5.81% 2.38% 2.44% 3.40% 8.29% 3.18% -
  Horiz. % 128.22% 121.17% 118.35% 115.54% 111.73% 103.18% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 75,659 75,659 75,657 75,651 75,651 75,651 75,646 0.01%
  QoQ % -0.00% 0.00% 0.01% 0.00% 0.00% 0.01% -
  Horiz. % 100.02% 100.02% 100.01% 100.01% 100.01% 100.01% 100.00%
Div Payout % 48.66 % 47.29 % 48.07 % 48.73 % 48.63 % 56.38 % 55.06 % -7.89%
  QoQ % 2.90% -1.62% -1.35% 0.21% -13.75% 2.40% -
  Horiz. % 88.38% 85.89% 87.30% 88.50% 88.32% 102.40% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 598,697 565,802 552,643 539,485 521,722 481,801 466,937 17.97%
  QoQ % 5.81% 2.38% 2.44% 3.40% 8.29% 3.18% -
  Horiz. % 128.22% 121.17% 118.35% 115.54% 111.73% 103.18% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,839 657,658 0.03%
  QoQ % -0.00% 0.00% -0.00% 0.00% 0.01% 0.03% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.04% 100.03% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.66 % 10.27 % 10.18 % 10.85 % 11.11 % 10.09 % 10.60 % -5.99%
  QoQ % -5.94% 0.88% -6.18% -2.34% 10.11% -4.81% -
  Horiz. % 91.13% 96.89% 96.04% 102.36% 104.81% 95.19% 100.00%
ROE 25.97 % 28.28 % 28.48 % 28.78 % 29.82 % 27.85 % 29.42 % -7.96%
  QoQ % -8.17% -0.70% -1.04% -3.49% 7.07% -5.34% -
  Horiz. % 88.27% 96.13% 96.80% 97.82% 101.36% 94.66% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 244.69 239.55 238.77 221.81 217.04 203.95 197.85 15.17%
  QoQ % 2.15% 0.33% 7.65% 2.20% 6.42% 3.08% -
  Horiz. % 123.67% 121.08% 120.68% 112.11% 109.70% 103.08% 100.00%
EPS 23.63 24.32 23.92 23.60 23.65 20.40 20.89 8.54%
  QoQ % -2.84% 1.67% 1.36% -0.21% 15.93% -2.35% -
  Horiz. % 113.12% 116.42% 114.50% 112.97% 113.21% 97.65% 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 0.9100 0.8600 0.8400 0.8200 0.7930 0.7324 0.7100 17.94%
  QoQ % 5.81% 2.38% 2.44% 3.40% 8.27% 3.15% -
  Horiz. % 128.17% 121.13% 118.31% 115.49% 111.69% 103.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 244.69 239.55 238.77 221.81 217.04 203.93 197.78 15.20%
  QoQ % 2.15% 0.33% 7.65% 2.20% 6.43% 3.11% -
  Horiz. % 123.72% 121.12% 120.73% 112.15% 109.74% 103.11% 100.00%
EPS 23.63 24.32 23.92 23.60 23.65 20.39 20.88 8.57%
  QoQ % -2.84% 1.67% 1.36% -0.21% 15.99% -2.35% -
  Horiz. % 113.17% 116.48% 114.56% 113.03% 113.27% 97.65% 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 0.9100 0.8600 0.8400 0.8200 0.7930 0.7323 0.7097 17.97%
  QoQ % 5.81% 2.38% 2.44% 3.40% 8.29% 3.18% -
  Horiz. % 128.22% 121.18% 118.36% 115.54% 111.74% 103.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.2800 4.5500 3.5200 3.0000 2.5500 2.8500 2.3700 -
P/RPS 2.16 1.90 1.47 1.35 1.17 1.40 1.20 47.81%
  QoQ % 13.68% 29.25% 8.89% 15.38% -16.43% 16.67% -
  Horiz. % 180.00% 158.33% 122.50% 112.50% 97.50% 116.67% 100.00%
P/EPS 22.34 18.71 14.71 12.71 10.78 13.97 11.35 56.86%
  QoQ % 19.40% 27.19% 15.74% 17.90% -22.83% 23.08% -
  Horiz. % 196.83% 164.85% 129.60% 111.98% 94.98% 123.08% 100.00%
EY 4.48 5.34 6.80 7.87 9.27 7.16 8.81 -36.21%
  QoQ % -16.10% -21.47% -13.60% -15.10% 29.47% -18.73% -
  Horiz. % 50.85% 60.61% 77.19% 89.33% 105.22% 81.27% 100.00%
DY 2.18 2.53 3.27 3.83 4.51 4.04 4.85 -41.24%
  QoQ % -13.83% -22.63% -14.62% -15.08% 11.63% -16.70% -
  Horiz. % 44.95% 52.16% 67.42% 78.97% 92.99% 83.30% 100.00%
P/NAPS 5.80 5.29 4.19 3.66 3.22 3.89 3.34 44.33%
  QoQ % 9.64% 26.25% 14.48% 13.66% -17.22% 16.47% -
  Horiz. % 173.65% 158.38% 125.45% 109.58% 96.41% 116.47% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 29/11/17 25/08/17 30/05/17 20/02/17 25/11/16 25/08/16 -
Price 5.3500 5.0900 4.2300 3.2900 2.5800 2.8200 2.6300 -
P/RPS 2.19 2.12 1.77 1.48 1.19 1.38 1.33 39.32%
  QoQ % 3.30% 19.77% 19.59% 24.37% -13.77% 3.76% -
  Horiz. % 164.66% 159.40% 133.08% 111.28% 89.47% 103.76% 100.00%
P/EPS 22.64 20.93 17.68 13.94 10.91 13.83 12.59 47.72%
  QoQ % 8.17% 18.38% 26.83% 27.77% -21.11% 9.85% -
  Horiz. % 179.83% 166.24% 140.43% 110.72% 86.66% 109.85% 100.00%
EY 4.42 4.78 5.66 7.17 9.17 7.23 7.94 -32.26%
  QoQ % -7.53% -15.55% -21.06% -21.81% 26.83% -8.94% -
  Horiz. % 55.67% 60.20% 71.28% 90.30% 115.49% 91.06% 100.00%
DY 2.15 2.26 2.72 3.50 4.46 4.08 4.37 -37.60%
  QoQ % -4.87% -16.91% -22.29% -21.52% 9.31% -6.64% -
  Horiz. % 49.20% 51.72% 62.24% 80.09% 102.06% 93.36% 100.00%
P/NAPS 5.88 5.92 5.04 4.01 3.25 3.85 3.70 36.07%
  QoQ % -0.68% 17.46% 25.69% 23.38% -15.58% 4.05% -
  Horiz. % 158.92% 160.00% 136.22% 108.38% 87.84% 104.05% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers