Highlights

[PADINI] YoY Annual (Unaudited) Result on 2015-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend YoY -     -11.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,678,790 1,570,902 1,301,193 977,904 866,258 789,765 726,112 14.98%
  YoY % 6.87% 20.73% 33.06% 12.89% 9.69% 8.77% -
  Horiz. % 231.20% 216.34% 179.20% 134.68% 119.30% 108.77% 100.00%
PBT 239,650 213,213 186,665 111,835 125,719 117,605 129,689 10.77%
  YoY % 12.40% 14.22% 66.91% -11.04% 6.90% -9.32% -
  Horiz. % 184.79% 164.40% 143.93% 86.23% 96.94% 90.68% 100.00%
Tax -61,392 -55,825 -47,683 -28,074 -34,806 -32,252 -34,408 10.13%
  YoY % -9.97% -17.08% -69.85% 19.34% -7.92% 6.27% -
  Horiz. % 178.42% 162.24% 138.58% 81.59% 101.16% 93.73% 100.00%
NP 178,258 157,388 138,982 83,761 90,913 85,353 95,281 11.00%
  YoY % 13.26% 13.24% 65.93% -7.87% 6.51% -10.42% -
  Horiz. % 187.09% 165.18% 145.87% 87.91% 95.42% 89.58% 100.00%
NP to SH 178,258 157,388 137,385 80,223 90,913 85,353 95,281 11.00%
  YoY % 13.26% 14.56% 71.25% -11.76% 6.51% -10.42% -
  Horiz. % 187.09% 165.18% 144.19% 84.20% 95.42% 89.58% 100.00%
Tax Rate 25.62 % 26.18 % 25.54 % 25.10 % 27.69 % 27.42 % 26.53 % -0.58%
  YoY % -2.14% 2.51% 1.75% -9.35% 0.98% 3.35% -
  Horiz. % 96.57% 98.68% 96.27% 94.61% 104.37% 103.35% 100.00%
Total Cost 1,500,532 1,413,514 1,162,211 894,143 775,345 704,412 630,831 15.53%
  YoY % 6.16% 21.62% 29.98% 15.32% 10.07% 11.66% -
  Horiz. % 237.87% 224.07% 184.23% 141.74% 122.91% 111.66% 100.00%
Net Worth 651,330 552,643 467,161 408,025 387,457 375,008 342,074 11.32%
  YoY % 17.86% 18.30% 14.49% 5.31% 3.32% 9.63% -
  Horiz. % 190.41% 161.56% 136.57% 119.28% 113.27% 109.63% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 75,659 75,659 75,667 65,810 75,649 52,632 39,470 11.45%
  YoY % 0.00% -0.01% 14.98% -13.01% 43.73% 33.35% -
  Horiz. % 191.69% 191.69% 191.71% 166.73% 191.66% 133.35% 100.00%
Div Payout % 42.44 % 48.07 % 55.08 % 82.03 % 83.21 % 61.66 % 41.43 % 0.40%
  YoY % -11.71% -12.73% -32.85% -1.42% 34.95% 48.83% -
  Horiz. % 102.44% 116.03% 132.95% 198.00% 200.84% 148.83% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 651,330 552,643 467,161 408,025 387,457 375,008 342,074 11.32%
  YoY % 17.86% 18.30% 14.49% 5.31% 3.32% 9.63% -
  Horiz. % 190.41% 161.56% 136.57% 119.28% 113.27% 109.63% 100.00%
NOSH 657,909 657,909 657,974 658,105 657,822 657,909 657,836 0.00%
  YoY % 0.00% -0.01% -0.02% 0.04% -0.01% 0.01% -
  Horiz. % 100.01% 100.01% 100.02% 100.04% 100.00% 100.01% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.62 % 10.02 % 10.68 % 8.57 % 10.49 % 10.81 % 13.12 % -3.46%
  YoY % 5.99% -6.18% 24.62% -18.30% -2.96% -17.61% -
  Horiz. % 80.95% 76.37% 81.40% 65.32% 79.95% 82.39% 100.00%
ROE 27.37 % 28.48 % 29.41 % 19.66 % 23.46 % 22.76 % 27.85 % -0.29%
  YoY % -3.90% -3.16% 49.59% -16.20% 3.08% -18.28% -
  Horiz. % 98.28% 102.26% 105.60% 70.59% 84.24% 81.72% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 255.17 238.77 197.76 148.59 131.69 120.04 110.38 14.98%
  YoY % 6.87% 20.74% 33.09% 12.83% 9.71% 8.75% -
  Horiz. % 231.17% 216.32% 179.16% 134.62% 119.31% 108.75% 100.00%
EPS 27.09 23.92 20.88 12.19 13.82 12.97 14.48 11.00%
  YoY % 13.25% 14.56% 71.29% -11.79% 6.55% -10.43% -
  Horiz. % 187.09% 165.19% 144.20% 84.19% 95.44% 89.57% 100.00%
DPS 11.50 11.50 11.50 10.00 11.50 8.00 6.00 11.45%
  YoY % 0.00% 0.00% 15.00% -13.04% 43.75% 33.33% -
  Horiz. % 191.67% 191.67% 191.67% 166.67% 191.67% 133.33% 100.00%
NAPS 0.9900 0.8400 0.7100 0.6200 0.5890 0.5700 0.5200 11.32%
  YoY % 17.86% 18.31% 14.52% 5.26% 3.33% 9.62% -
  Horiz. % 190.38% 161.54% 136.54% 119.23% 113.27% 109.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 255.17 238.77 197.78 148.64 131.67 120.04 110.37 14.98%
  YoY % 6.87% 20.73% 33.06% 12.89% 9.69% 8.76% -
  Horiz. % 231.20% 216.34% 179.20% 134.67% 119.30% 108.76% 100.00%
EPS 27.09 23.92 20.88 12.19 13.82 12.97 14.48 11.00%
  YoY % 13.25% 14.56% 71.29% -11.79% 6.55% -10.43% -
  Horiz. % 187.09% 165.19% 144.20% 84.19% 95.44% 89.57% 100.00%
DPS 11.50 11.50 11.50 10.00 11.50 8.00 6.00 11.45%
  YoY % 0.00% 0.00% 15.00% -13.04% 43.75% 33.33% -
  Horiz. % 191.67% 191.67% 191.67% 166.67% 191.67% 133.33% 100.00%
NAPS 0.9900 0.8400 0.7101 0.6202 0.5889 0.5700 0.5199 11.33%
  YoY % 17.86% 18.29% 14.50% 5.31% 3.32% 9.64% -
  Horiz. % 190.42% 161.57% 136.58% 119.29% 113.27% 109.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.9700 3.5200 2.3700 1.3300 1.9700 1.8900 1.8400 -
P/RPS 2.34 1.47 1.20 0.90 1.50 1.57 1.67 5.78%
  YoY % 59.18% 22.50% 33.33% -40.00% -4.46% -5.99% -
  Horiz. % 140.12% 88.02% 71.86% 53.89% 89.82% 94.01% 100.00%
P/EPS 22.03 14.71 11.35 10.91 14.25 14.57 12.70 9.61%
  YoY % 49.76% 29.60% 4.03% -23.44% -2.20% 14.72% -
  Horiz. % 173.46% 115.83% 89.37% 85.91% 112.20% 114.72% 100.00%
EY 4.54 6.80 8.81 9.17 7.02 6.86 7.87 -8.76%
  YoY % -33.24% -22.81% -3.93% 30.63% 2.33% -12.83% -
  Horiz. % 57.69% 86.40% 111.94% 116.52% 89.20% 87.17% 100.00%
DY 1.93 3.27 4.85 7.52 5.84 4.23 3.26 -8.36%
  YoY % -40.98% -32.58% -35.51% 28.77% 38.06% 29.75% -
  Horiz. % 59.20% 100.31% 148.77% 230.67% 179.14% 129.75% 100.00%
P/NAPS 6.03 4.19 3.34 2.15 3.34 3.32 3.54 9.28%
  YoY % 43.91% 25.45% 55.35% -35.63% 0.60% -6.21% -
  Horiz. % 170.34% 118.36% 94.35% 60.73% 94.35% 93.79% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 25/08/17 25/08/16 18/08/15 27/08/14 28/08/13 29/08/12 -
Price 6.0400 4.2300 2.6300 1.3500 1.8900 1.6600 2.3300 -
P/RPS 2.37 1.77 1.33 0.91 1.44 1.38 2.11 1.95%
  YoY % 33.90% 33.08% 46.15% -36.81% 4.35% -34.60% -
  Horiz. % 112.32% 83.89% 63.03% 43.13% 68.25% 65.40% 100.00%
P/EPS 22.29 17.68 12.60 11.07 13.68 12.80 16.09 5.58%
  YoY % 26.07% 40.32% 13.82% -19.08% 6.88% -20.45% -
  Horiz. % 138.53% 109.88% 78.31% 68.80% 85.02% 79.55% 100.00%
EY 4.49 5.66 7.94 9.03 7.31 7.82 6.22 -5.28%
  YoY % -20.67% -28.72% -12.07% 23.53% -6.52% 25.72% -
  Horiz. % 72.19% 91.00% 127.65% 145.18% 117.52% 125.72% 100.00%
DY 1.90 2.72 4.37 7.41 6.08 4.82 2.58 -4.97%
  YoY % -30.15% -37.76% -41.03% 21.87% 26.14% 86.82% -
  Horiz. % 73.64% 105.43% 169.38% 287.21% 235.66% 186.82% 100.00%
P/NAPS 6.10 5.04 3.70 2.18 3.21 2.91 4.48 5.28%
  YoY % 21.03% 36.22% 69.72% -32.09% 10.31% -35.04% -
  Horiz. % 136.16% 112.50% 82.59% 48.66% 71.65% 64.96% 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
 
 

2094 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.890.00 
 KOTRA 2.900.00 
 UCREST 0.1450.00 
 PUC 0.1450.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.4050.00 
 TOPGLOV-C79 0.0650.00 
 BTECH 0.4950.00 
 3A 0.8350.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS