Highlights

[PADINI] YoY Annualized Quarter Result on 2015-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     58.71%    YoY -     65.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,319,148 1,260,700 1,240,132 1,078,292 906,992 868,880 804,224 8.59%
  YoY % 4.64% 1.66% 15.01% 18.89% 4.39% 8.04% -
  Horiz. % 164.03% 156.76% 154.20% 134.08% 112.78% 108.04% 100.00%
PBT 106,496 167,636 158,556 177,224 106,952 155,848 137,920 -4.22%
  YoY % -36.47% 5.73% -10.53% 65.70% -31.37% 13.00% -
  Horiz. % 77.22% 121.55% 114.96% 128.50% 77.55% 113.00% 100.00%
Tax -34,648 -42,756 -41,220 -33,036 -29,980 -44,900 -36,672 -0.94%
  YoY % 18.96% -3.73% -24.77% -10.19% 33.23% -22.44% -
  Horiz. % 94.48% 116.59% 112.40% 90.09% 81.75% 122.44% 100.00%
NP 71,848 124,880 117,336 144,188 76,972 110,948 101,248 -5.55%
  YoY % -42.47% 6.43% -18.62% 87.33% -30.62% 9.58% -
  Horiz. % 70.96% 123.34% 115.89% 142.41% 76.02% 109.58% 100.00%
NP to SH 71,856 124,880 114,464 127,320 76,972 110,948 101,248 -5.55%
  YoY % -42.46% 9.10% -10.10% 65.41% -30.62% 9.58% -
  Horiz. % 70.97% 123.34% 113.05% 125.75% 76.02% 109.58% 100.00%
Tax Rate 32.53 % 25.51 % 26.00 % 18.64 % 28.03 % 28.81 % 26.59 % 3.42%
  YoY % 27.52% -1.88% 39.48% -33.50% -2.71% 8.35% -
  Horiz. % 122.34% 95.94% 97.78% 70.10% 105.42% 108.35% 100.00%
Total Cost 1,247,300 1,135,820 1,122,796 934,104 830,020 757,932 702,976 10.02%
  YoY % 9.81% 1.16% 20.20% 12.54% 9.51% 7.82% -
  Horiz. % 177.43% 161.57% 159.72% 132.88% 118.07% 107.82% 100.00%
Net Worth 657,909 565,801 481,801 424,838 388,166 381,587 348,939 11.14%
  YoY % 16.28% 17.43% 13.41% 9.45% 1.72% 9.36% -
  Horiz. % 188.55% 162.15% 138.08% 121.75% 111.24% 109.36% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 65,790 65,790 65,783 65,764 65,790 65,790 52,670 3.78%
  YoY % 0.00% 0.01% 0.03% -0.04% 0.00% 24.91% -
  Horiz. % 124.91% 124.91% 124.90% 124.86% 124.91% 124.91% 100.00%
Div Payout % 91.56 % 52.68 % 57.47 % 51.65 % 85.47 % 59.30 % 52.02 % 9.88%
  YoY % 73.80% -8.33% 11.27% -39.57% 44.13% 13.99% -
  Horiz. % 176.01% 101.27% 110.48% 99.29% 164.30% 113.99% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 657,909 565,801 481,801 424,838 388,166 381,587 348,939 11.14%
  YoY % 16.28% 17.43% 13.41% 9.45% 1.72% 9.36% -
  Horiz. % 188.55% 162.15% 138.08% 121.75% 111.24% 109.36% 100.00%
NOSH 657,909 657,909 657,839 657,644 657,909 657,909 658,376 -0.01%
  YoY % 0.00% 0.01% 0.03% -0.04% 0.00% -0.07% -
  Horiz. % 99.93% 99.93% 99.92% 99.89% 99.93% 99.93% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.45 % 9.91 % 9.46 % 13.37 % 8.49 % 12.77 % 12.59 % -13.02%
  YoY % -45.01% 4.76% -29.24% 57.48% -33.52% 1.43% -
  Horiz. % 43.29% 78.71% 75.14% 106.20% 67.43% 101.43% 100.00%
ROE 10.92 % 22.07 % 23.76 % 29.97 % 19.83 % 29.08 % 29.02 % -15.03%
  YoY % -50.52% -7.11% -20.72% 51.13% -31.81% 0.21% -
  Horiz. % 37.63% 76.05% 81.87% 103.27% 68.33% 100.21% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 200.51 191.62 188.52 163.96 137.86 132.07 122.15 8.61%
  YoY % 4.64% 1.64% 14.98% 18.93% 4.38% 8.12% -
  Horiz. % 164.15% 156.87% 154.33% 134.23% 112.86% 108.12% 100.00%
EPS 10.92 19.00 17.40 19.36 11.68 16.88 15.40 -5.57%
  YoY % -42.53% 9.20% -10.12% 65.75% -30.81% 9.61% -
  Horiz. % 70.91% 123.38% 112.99% 125.71% 75.84% 109.61% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 8.00 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 125.00% 100.00%
NAPS 1.0000 0.8600 0.7324 0.6460 0.5900 0.5800 0.5300 11.16%
  YoY % 16.28% 17.42% 13.37% 9.49% 1.72% 9.43% -
  Horiz. % 188.68% 162.26% 138.19% 121.89% 111.32% 109.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 200.51 191.62 188.50 163.90 137.86 132.07 122.24 8.59%
  YoY % 4.64% 1.66% 15.01% 18.89% 4.38% 8.04% -
  Horiz. % 164.03% 156.76% 154.20% 134.08% 112.78% 108.04% 100.00%
EPS 10.92 18.98 17.40 19.35 11.70 16.86 15.39 -5.56%
  YoY % -42.47% 9.08% -10.08% 65.38% -30.60% 9.55% -
  Horiz. % 70.96% 123.33% 113.06% 125.73% 76.02% 109.55% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 8.01 3.77%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 24.84% -
  Horiz. % 124.84% 124.84% 124.84% 124.84% 124.84% 124.84% 100.00%
NAPS 1.0000 0.8600 0.7323 0.6457 0.5900 0.5800 0.5304 11.14%
  YoY % 16.28% 17.44% 13.41% 9.44% 1.72% 9.35% -
  Horiz. % 188.54% 162.14% 138.07% 121.74% 111.24% 109.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.8800 4.5500 2.8500 1.3500 1.9200 1.7600 2.1000 -
P/RPS 2.93 2.37 1.51 0.82 1.39 1.33 1.72 9.28%
  YoY % 23.63% 56.95% 84.15% -41.01% 4.51% -22.67% -
  Horiz. % 170.35% 137.79% 87.79% 47.67% 80.81% 77.33% 100.00%
P/EPS 53.84 23.97 16.38 6.97 16.41 10.44 13.66 25.67%
  YoY % 124.61% 46.34% 135.01% -57.53% 57.18% -23.57% -
  Horiz. % 394.14% 175.48% 119.91% 51.02% 120.13% 76.43% 100.00%
EY 1.86 4.17 6.11 14.34 6.09 9.58 7.32 -20.41%
  YoY % -55.40% -31.75% -57.39% 135.47% -36.43% 30.87% -
  Horiz. % 25.41% 56.97% 83.47% 195.90% 83.20% 130.87% 100.00%
DY 1.70 2.20 3.51 7.41 5.21 5.68 3.81 -12.58%
  YoY % -22.73% -37.32% -52.63% 42.23% -8.27% 49.08% -
  Horiz. % 44.62% 57.74% 92.13% 194.49% 136.75% 149.08% 100.00%
P/NAPS 5.88 5.29 3.89 2.09 3.25 3.03 3.96 6.81%
  YoY % 11.15% 35.99% 86.12% -35.69% 7.26% -23.48% -
  Horiz. % 148.48% 133.59% 98.23% 52.78% 82.07% 76.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 25/11/16 26/11/15 26/11/14 25/11/13 28/11/12 -
Price 5.5200 5.0900 2.8200 1.5900 1.7700 1.6500 1.8200 -
P/RPS 2.75 2.66 1.50 0.97 1.28 1.25 1.49 10.75%
  YoY % 3.38% 77.33% 54.64% -24.22% 2.40% -16.11% -
  Horiz. % 184.56% 178.52% 100.67% 65.10% 85.91% 83.89% 100.00%
P/EPS 50.54 26.82 16.21 8.21 15.13 9.78 11.83 27.37%
  YoY % 88.44% 65.45% 97.44% -45.74% 54.70% -17.33% -
  Horiz. % 427.22% 226.71% 137.02% 69.40% 127.90% 82.67% 100.00%
EY 1.98 3.73 6.17 12.18 6.61 10.22 8.45 -21.47%
  YoY % -46.92% -39.55% -49.34% 84.27% -35.32% 20.95% -
  Horiz. % 23.43% 44.14% 73.02% 144.14% 78.22% 120.95% 100.00%
DY 1.81 1.96 3.55 6.29 5.65 6.06 4.40 -13.76%
  YoY % -7.65% -44.79% -43.56% 11.33% -6.77% 37.73% -
  Horiz. % 41.14% 44.55% 80.68% 142.95% 128.41% 137.73% 100.00%
P/NAPS 5.52 5.92 3.85 2.46 3.00 2.84 3.43 8.25%
  YoY % -6.76% 53.77% 56.50% -18.00% 5.63% -17.20% -
  Horiz. % 160.93% 172.59% 112.24% 71.72% 87.46% 82.80% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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