Highlights

[PADINI] QoQ TTM Result on 2018-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 23-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     3.19%    YoY -     3.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,695,544 1,693,401 1,678,789 1,661,363 1,609,831 1,576,044 1,570,902 5.21%
  QoQ % 0.13% 0.87% 1.05% 3.20% 2.14% 0.33% -
  Horiz. % 107.93% 107.80% 106.87% 105.76% 102.48% 100.33% 100.00%
PBT 229,591 224,363 239,648 213,357 209,717 215,483 213,213 5.04%
  QoQ % 2.33% -6.38% 12.32% 1.74% -2.68% 1.06% -
  Horiz. % 107.68% 105.23% 112.40% 100.07% 98.36% 101.06% 100.00%
Tax -61,388 -59,365 -61,392 -52,908 -54,230 -53,661 -53,277 9.88%
  QoQ % -3.41% 3.30% -16.04% 2.44% -1.06% -0.72% -
  Horiz. % 115.22% 111.43% 115.23% 99.31% 101.79% 100.72% 100.00%
NP 168,203 164,998 178,256 160,449 155,487 161,822 159,936 3.41%
  QoQ % 1.94% -7.44% 11.10% 3.19% -3.91% 1.18% -
  Horiz. % 105.17% 103.17% 111.45% 100.32% 97.22% 101.18% 100.00%
NP to SH 168,234 165,000 178,256 160,449 155,487 159,992 157,388 4.53%
  QoQ % 1.96% -7.44% 11.10% 3.19% -2.82% 1.65% -
  Horiz. % 106.89% 104.84% 113.26% 101.94% 98.79% 101.65% 100.00%
Tax Rate 26.74 % 26.46 % 25.62 % 24.80 % 25.86 % 24.90 % 24.99 % 4.60%
  QoQ % 1.06% 3.28% 3.31% -4.10% 3.86% -0.36% -
  Horiz. % 107.00% 105.88% 102.52% 99.24% 103.48% 99.64% 100.00%
Total Cost 1,527,341 1,528,403 1,500,533 1,500,914 1,454,344 1,414,222 1,410,966 5.41%
  QoQ % -0.07% 1.86% -0.03% 3.20% 2.84% 0.23% -
  Horiz. % 108.25% 108.32% 106.35% 106.37% 103.07% 100.23% 100.00%
Net Worth 690,804 657,909 651,330 618,434 598,697 565,802 552,643 15.99%
  QoQ % 5.00% 1.01% 5.32% 3.30% 5.81% 2.38% -
  Horiz. % 125.00% 119.05% 117.86% 111.90% 108.33% 102.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 75,659 75,659 75,659 75,659 75,659 75,659 75,657 0.00%
  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%
Div Payout % 44.97 % 45.85 % 42.44 % 47.15 % 48.66 % 47.29 % 48.07 % -4.34%
  QoQ % -1.92% 8.03% -9.99% -3.10% 2.90% -1.62% -
  Horiz. % 93.55% 95.38% 88.29% 98.09% 101.23% 98.38% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 690,804 657,909 651,330 618,434 598,697 565,802 552,643 15.99%
  QoQ % 5.00% 1.01% 5.32% 3.30% 5.81% 2.38% -
  Horiz. % 125.00% 119.05% 117.86% 111.90% 108.33% 102.38% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
  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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.92 % 9.74 % 10.62 % 9.66 % 9.66 % 10.27 % 10.18 % -1.71%
  QoQ % 1.85% -8.29% 9.94% 0.00% -5.94% 0.88% -
  Horiz. % 97.45% 95.68% 104.32% 94.89% 94.89% 100.88% 100.00%
ROE 24.35 % 25.08 % 27.37 % 25.94 % 25.97 % 28.28 % 28.48 % -9.89%
  QoQ % -2.91% -8.37% 5.51% -0.12% -8.17% -0.70% -
  Horiz. % 85.50% 88.06% 96.10% 91.08% 91.19% 99.30% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 257.72 257.39 255.17 252.52 244.69 239.55 238.77 5.21%
  QoQ % 0.13% 0.87% 1.05% 3.20% 2.15% 0.33% -
  Horiz. % 107.94% 107.80% 106.87% 105.76% 102.48% 100.33% 100.00%
EPS 25.57 25.08 27.09 24.39 23.63 24.32 23.92 4.53%
  QoQ % 1.95% -7.42% 11.07% 3.22% -2.84% 1.67% -
  Horiz. % 106.90% 104.85% 113.25% 101.96% 98.79% 101.67% 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 1.0500 1.0000 0.9900 0.9400 0.9100 0.8600 0.8400 15.99%
  QoQ % 5.00% 1.01% 5.32% 3.30% 5.81% 2.38% -
  Horiz. % 125.00% 119.05% 117.86% 111.90% 108.33% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 257.72 257.39 255.17 252.52 244.69 239.55 238.77 5.21%
  QoQ % 0.13% 0.87% 1.05% 3.20% 2.15% 0.33% -
  Horiz. % 107.94% 107.80% 106.87% 105.76% 102.48% 100.33% 100.00%
EPS 25.57 25.08 27.09 24.39 23.63 24.32 23.92 4.53%
  QoQ % 1.95% -7.42% 11.07% 3.22% -2.84% 1.67% -
  Horiz. % 106.90% 104.85% 113.25% 101.96% 98.79% 101.67% 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 1.0500 1.0000 0.9900 0.9400 0.9100 0.8600 0.8400 15.99%
  QoQ % 5.00% 1.01% 5.32% 3.30% 5.81% 2.38% -
  Horiz. % 125.00% 119.05% 117.86% 111.90% 108.33% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.5100 5.8800 5.9700 4.4700 5.2800 4.5500 3.5200 -
P/RPS 1.36 2.28 2.34 1.77 2.16 1.90 1.47 -5.04%
  QoQ % -40.35% -2.56% 32.20% -18.06% 13.68% 29.25% -
  Horiz. % 92.52% 155.10% 159.18% 120.41% 146.94% 129.25% 100.00%
P/EPS 13.73 23.45 22.03 18.33 22.34 18.71 14.71 -4.48%
  QoQ % -41.45% 6.45% 20.19% -17.95% 19.40% 27.19% -
  Horiz. % 93.34% 159.42% 149.76% 124.61% 151.87% 127.19% 100.00%
EY 7.29 4.27 4.54 5.46 4.48 5.34 6.80 4.73%
  QoQ % 70.73% -5.95% -16.85% 21.88% -16.10% -21.47% -
  Horiz. % 107.21% 62.79% 66.76% 80.29% 65.88% 78.53% 100.00%
DY 3.28 1.96 1.93 2.57 2.18 2.53 3.27 0.20%
  QoQ % 67.35% 1.55% -24.90% 17.89% -13.83% -22.63% -
  Horiz. % 100.31% 59.94% 59.02% 78.59% 66.67% 77.37% 100.00%
P/NAPS 3.34 5.88 6.03 4.76 5.80 5.29 4.19 -13.99%
  QoQ % -43.20% -2.49% 26.68% -17.93% 9.64% 26.25% -
  Horiz. % 79.71% 140.33% 143.91% 113.60% 138.42% 126.25% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 27/08/18 23/05/18 26/02/18 29/11/17 25/08/17 -
Price 3.5100 5.5200 6.0400 5.3500 5.3500 5.0900 4.2300 -
P/RPS 1.36 2.14 2.37 2.12 2.19 2.12 1.77 -16.07%
  QoQ % -36.45% -9.70% 11.79% -3.20% 3.30% 19.77% -
  Horiz. % 76.84% 120.90% 133.90% 119.77% 123.73% 119.77% 100.00%
P/EPS 13.73 22.01 22.29 21.94 22.64 20.93 17.68 -15.47%
  QoQ % -37.62% -1.26% 1.60% -3.09% 8.17% 18.38% -
  Horiz. % 77.66% 124.49% 126.07% 124.10% 128.05% 118.38% 100.00%
EY 7.29 4.54 4.49 4.56 4.42 4.78 5.66 18.32%
  QoQ % 60.57% 1.11% -1.54% 3.17% -7.53% -15.55% -
  Horiz. % 128.80% 80.21% 79.33% 80.57% 78.09% 84.45% 100.00%
DY 3.28 2.08 1.90 2.15 2.15 2.26 2.72 13.25%
  QoQ % 57.69% 9.47% -11.63% 0.00% -4.87% -16.91% -
  Horiz. % 120.59% 76.47% 69.85% 79.04% 79.04% 83.09% 100.00%
P/NAPS 3.34 5.52 6.10 5.69 5.88 5.92 5.04 -23.93%
  QoQ % -39.49% -9.51% 7.21% -3.23% -0.68% 17.46% -
  Horiz. % 66.27% 109.52% 121.03% 112.90% 116.67% 117.46% 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.
 


 

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 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
3. Jaks Vietnam EPC Contract Revenue Value From Research
4. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
5. [转贴] 5分钟看懂 FPI(9172) 2019年 Q4季报 ~ 第一天 Good Articles to Share
6. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. NETX EMPLOYEES ARE SO SUPER BULLISH THAT ALL HAVE BECOME TOP 30 SHARHOLDERS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Jaks Resources - Ranked 170th In Market Capitalisation DK66
Partners & Brokers