Highlights

[PADINI] YoY Annual (Unaudited) Result on 2017-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend YoY -     14.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,354,679 1,783,022 1,678,790 1,570,902 1,301,193 977,904 866,258 7.73%
  YoY % -24.02% 6.21% 6.87% 20.73% 33.06% 12.89% -
  Horiz. % 156.38% 205.83% 193.80% 181.34% 150.21% 112.89% 100.00%
PBT 107,318 219,293 239,650 213,213 186,665 111,835 125,719 -2.60%
  YoY % -51.06% -8.49% 12.40% 14.22% 66.91% -11.04% -
  Horiz. % 85.36% 174.43% 190.62% 169.59% 148.48% 88.96% 100.00%
Tax -32,147 -59,117 -61,392 -55,825 -47,683 -28,074 -34,806 -1.31%
  YoY % 45.62% 3.71% -9.97% -17.08% -69.85% 19.34% -
  Horiz. % 92.36% 169.85% 176.38% 160.39% 137.00% 80.66% 100.00%
NP 75,171 160,176 178,258 157,388 138,982 83,761 90,913 -3.12%
  YoY % -53.07% -10.14% 13.26% 13.24% 65.93% -7.87% -
  Horiz. % 82.68% 176.19% 196.08% 173.12% 152.87% 92.13% 100.00%
NP to SH 75,171 160,176 178,258 157,388 137,385 80,223 90,913 -3.12%
  YoY % -53.07% -10.14% 13.26% 14.56% 71.25% -11.76% -
  Horiz. % 82.68% 176.19% 196.08% 173.12% 151.12% 88.24% 100.00%
Tax Rate 29.95 % 26.96 % 25.62 % 26.18 % 25.54 % 25.10 % 27.69 % 1.32%
  YoY % 11.09% 5.23% -2.14% 2.51% 1.75% -9.35% -
  Horiz. % 108.16% 97.36% 92.52% 94.55% 92.24% 90.65% 100.00%
Total Cost 1,279,508 1,622,846 1,500,532 1,413,514 1,162,211 894,143 775,345 8.70%
  YoY % -21.16% 8.15% 6.16% 21.62% 29.98% 15.32% -
  Horiz. % 165.02% 209.31% 193.53% 182.31% 149.90% 115.32% 100.00%
Net Worth 763,174 743,437 651,330 552,643 467,161 408,025 387,457 11.95%
  YoY % 2.65% 14.14% 17.86% 18.30% 14.49% 5.31% -
  Horiz. % 196.97% 191.88% 168.10% 142.63% 120.57% 105.31% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 49,343 75,659 75,659 75,659 75,667 65,810 75,649 -6.87%
  YoY % -34.78% 0.00% 0.00% -0.01% 14.98% -13.01% -
  Horiz. % 65.23% 100.01% 100.01% 100.01% 100.02% 86.99% 100.00%
Div Payout % 65.64 % 47.24 % 42.44 % 48.07 % 55.08 % 82.03 % 83.21 % -3.87%
  YoY % 38.95% 11.31% -11.71% -12.73% -32.85% -1.42% -
  Horiz. % 78.88% 56.77% 51.00% 57.77% 66.19% 98.58% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 763,174 743,437 651,330 552,643 467,161 408,025 387,457 11.95%
  YoY % 2.65% 14.14% 17.86% 18.30% 14.49% 5.31% -
  Horiz. % 196.97% 191.88% 168.10% 142.63% 120.57% 105.31% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,974 658,105 657,822 0.00%
  YoY % 0.00% 0.00% 0.00% -0.01% -0.02% 0.04% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.02% 100.04% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.55 % 8.98 % 10.62 % 10.02 % 10.68 % 8.57 % 10.49 % -10.06%
  YoY % -38.20% -15.44% 5.99% -6.18% 24.62% -18.30% -
  Horiz. % 52.91% 85.61% 101.24% 95.52% 101.81% 81.70% 100.00%
ROE 9.85 % 21.55 % 27.37 % 28.48 % 29.41 % 19.66 % 23.46 % -13.45%
  YoY % -54.29% -21.26% -3.90% -3.16% 49.59% -16.20% -
  Horiz. % 41.99% 91.86% 116.67% 121.40% 125.36% 83.80% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 205.91 271.01 255.17 238.77 197.76 148.59 131.69 7.73%
  YoY % -24.02% 6.21% 6.87% 20.74% 33.09% 12.83% -
  Horiz. % 156.36% 205.79% 193.77% 181.31% 150.17% 112.83% 100.00%
EPS 11.43 24.35 27.09 23.92 20.88 12.19 13.82 -3.11%
  YoY % -53.06% -10.11% 13.25% 14.56% 71.29% -11.79% -
  Horiz. % 82.71% 176.19% 196.02% 173.08% 151.09% 88.21% 100.00%
DPS 7.50 11.50 11.50 11.50 11.50 10.00 11.50 -6.87%
  YoY % -34.78% 0.00% 0.00% 0.00% 15.00% -13.04% -
  Horiz. % 65.22% 100.00% 100.00% 100.00% 100.00% 86.96% 100.00%
NAPS 1.1600 1.1300 0.9900 0.8400 0.7100 0.6200 0.5890 11.95%
  YoY % 2.65% 14.14% 17.86% 18.31% 14.52% 5.26% -
  Horiz. % 196.94% 191.85% 168.08% 142.61% 120.54% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 205.91 271.01 255.17 238.77 197.78 148.64 131.67 7.73%
  YoY % -24.02% 6.21% 6.87% 20.73% 33.06% 12.89% -
  Horiz. % 156.38% 205.83% 193.80% 181.34% 150.21% 112.89% 100.00%
EPS 11.43 24.35 27.09 23.92 20.88 12.19 13.82 -3.11%
  YoY % -53.06% -10.11% 13.25% 14.56% 71.29% -11.79% -
  Horiz. % 82.71% 176.19% 196.02% 173.08% 151.09% 88.21% 100.00%
DPS 7.50 11.50 11.50 11.50 11.50 10.00 11.50 -6.87%
  YoY % -34.78% 0.00% 0.00% 0.00% 15.00% -13.04% -
  Horiz. % 65.22% 100.00% 100.00% 100.00% 100.00% 86.96% 100.00%
NAPS 1.1600 1.1300 0.9900 0.8400 0.7101 0.6202 0.5889 11.95%
  YoY % 2.65% 14.14% 17.86% 18.29% 14.50% 5.31% -
  Horiz. % 196.98% 191.88% 168.11% 142.64% 120.58% 105.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.4900 3.6200 5.9700 3.5200 2.3700 1.3300 1.9700 -
P/RPS 1.21 1.34 2.34 1.47 1.20 0.90 1.50 -3.51%
  YoY % -9.70% -42.74% 59.18% 22.50% 33.33% -40.00% -
  Horiz. % 80.67% 89.33% 156.00% 98.00% 80.00% 60.00% 100.00%
P/EPS 21.79 14.87 22.03 14.71 11.35 10.91 14.25 7.33%
  YoY % 46.54% -32.50% 49.76% 29.60% 4.03% -23.44% -
  Horiz. % 152.91% 104.35% 154.60% 103.23% 79.65% 76.56% 100.00%
EY 4.59 6.73 4.54 6.80 8.81 9.17 7.02 -6.83%
  YoY % -31.80% 48.24% -33.24% -22.81% -3.93% 30.63% -
  Horiz. % 65.38% 95.87% 64.67% 96.87% 125.50% 130.63% 100.00%
DY 3.01 3.18 1.93 3.27 4.85 7.52 5.84 -10.45%
  YoY % -5.35% 64.77% -40.98% -32.58% -35.51% 28.77% -
  Horiz. % 51.54% 54.45% 33.05% 55.99% 83.05% 128.77% 100.00%
P/NAPS 2.15 3.20 6.03 4.19 3.34 2.15 3.34 -7.07%
  YoY % -32.81% -46.93% 43.91% 25.45% 55.35% -35.63% -
  Horiz. % 64.37% 95.81% 180.54% 125.45% 100.00% 64.37% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 27/08/18 25/08/17 25/08/16 18/08/15 27/08/14 -
Price 2.1500 3.3800 6.0400 4.2300 2.6300 1.3500 1.8900 -
P/RPS 1.04 1.25 2.37 1.77 1.33 0.91 1.44 -5.27%
  YoY % -16.80% -47.26% 33.90% 33.08% 46.15% -36.81% -
  Horiz. % 72.22% 86.81% 164.58% 122.92% 92.36% 63.19% 100.00%
P/EPS 18.82 13.88 22.29 17.68 12.60 11.07 13.68 5.46%
  YoY % 35.59% -37.73% 26.07% 40.32% 13.82% -19.08% -
  Horiz. % 137.57% 101.46% 162.94% 129.24% 92.11% 80.92% 100.00%
EY 5.31 7.20 4.49 5.66 7.94 9.03 7.31 -5.18%
  YoY % -26.25% 60.36% -20.67% -28.72% -12.07% 23.53% -
  Horiz. % 72.64% 98.50% 61.42% 77.43% 108.62% 123.53% 100.00%
DY 3.49 3.40 1.90 2.72 4.37 7.41 6.08 -8.83%
  YoY % 2.65% 78.95% -30.15% -37.76% -41.03% 21.87% -
  Horiz. % 57.40% 55.92% 31.25% 44.74% 71.88% 121.88% 100.00%
P/NAPS 1.85 2.99 6.10 5.04 3.70 2.18 3.21 -8.77%
  YoY % -38.13% -50.98% 21.03% 36.22% 69.72% -32.09% -
  Horiz. % 57.63% 93.15% 190.03% 157.01% 115.26% 67.91% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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