Highlights

[PADINI] YoY Annualized Quarter Result on 2016-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 20-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     45.18%    YoY -     28.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,666,326 1,584,728 1,551,218 1,473,360 1,219,902 944,676 902,790 10.75%
  YoY % 5.15% 2.16% 5.28% 20.78% 29.13% 4.64% -
  Horiz. % 184.58% 175.54% 171.82% 163.20% 135.13% 104.64% 100.00%
PBT 204,092 197,652 217,766 224,758 177,664 101,708 156,396 4.53%
  YoY % 3.26% -9.24% -3.11% 26.51% 74.68% -34.97% -
  Horiz. % 130.50% 126.38% 139.24% 143.71% 113.60% 65.03% 100.00%
Tax -53,296 -55,380 -55,388 -53,482 -47,864 -30,804 -44,122 3.20%
  YoY % 3.76% 0.01% -3.56% -11.74% -55.38% 30.18% -
  Horiz. % 120.79% 125.52% 125.53% 121.21% 108.48% 69.82% 100.00%
NP 150,796 142,272 162,378 171,276 129,800 70,904 112,274 5.04%
  YoY % 5.99% -12.38% -5.20% 31.95% 83.06% -36.85% -
  Horiz. % 134.31% 126.72% 144.63% 152.55% 115.61% 63.15% 100.00%
NP to SH 150,796 142,334 162,378 166,180 129,800 70,904 112,274 5.04%
  YoY % 5.95% -12.34% -2.29% 28.03% 83.06% -36.85% -
  Horiz. % 134.31% 126.77% 144.63% 148.01% 115.61% 63.15% 100.00%
Tax Rate 26.11 % 28.02 % 25.43 % 23.80 % 26.94 % 30.29 % 28.21 % -1.28%
  YoY % -6.82% 10.18% 6.85% -11.66% -11.06% 7.37% -
  Horiz. % 92.56% 99.33% 90.15% 84.37% 95.50% 107.37% 100.00%
Total Cost 1,515,530 1,442,456 1,388,840 1,302,084 1,090,102 873,772 790,516 11.45%
  YoY % 5.07% 3.86% 6.66% 19.45% 24.76% 10.53% -
  Horiz. % 191.71% 182.47% 175.69% 164.71% 137.90% 110.53% 100.00%
Net Worth 782,912 690,804 598,697 521,722 440,799 394,745 388,166 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.70% 177.97% 154.24% 134.41% 113.56% 101.69% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 65,790 65,790 65,790 65,790 65,790 65,790 85,528 -4.28%
  YoY % 0.00% 0.00% -0.00% 0.00% 0.00% -23.08% -
  Horiz. % 76.92% 76.92% 76.92% 76.92% 76.92% 76.92% 100.00%
Div Payout % 43.63 % 46.22 % 40.52 % 39.59 % 50.69 % 92.79 % 76.18 % -8.87%
  YoY % -5.60% 14.07% 2.35% -21.90% -45.37% 21.80% -
  Horiz. % 57.27% 60.67% 53.19% 51.97% 66.54% 121.80% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 782,912 690,804 598,697 521,722 440,799 394,745 388,166 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.70% 177.97% 154.24% 134.41% 113.56% 101.69% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
  YoY % 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.05 % 8.98 % 10.47 % 11.62 % 10.64 % 7.51 % 12.44 % -5.16%
  YoY % 0.78% -14.23% -9.90% 9.21% 41.68% -39.63% -
  Horiz. % 72.75% 72.19% 84.16% 93.41% 85.53% 60.37% 100.00%
ROE 19.26 % 20.60 % 27.12 % 31.85 % 29.45 % 17.96 % 28.92 % -6.55%
  YoY % -6.50% -24.04% -14.85% 8.15% 63.98% -37.90% -
  Horiz. % 66.60% 71.23% 93.78% 110.13% 101.83% 62.10% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 253.28 240.87 235.78 223.95 185.42 143.59 137.22 10.75%
  YoY % 5.15% 2.16% 5.28% 20.78% 29.13% 4.64% -
  Horiz. % 184.58% 175.54% 171.83% 163.21% 135.13% 104.64% 100.00%
EPS 22.92 21.64 24.68 25.26 19.72 10.78 17.26 4.84%
  YoY % 5.91% -12.32% -2.30% 28.09% 82.93% -37.54% -
  Horiz. % 132.79% 125.38% 142.99% 146.35% 114.25% 62.46% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 13.00 -4.28%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.08% -
  Horiz. % 76.92% 76.92% 76.92% 76.92% 76.92% 76.92% 100.00%
NAPS 1.1900 1.0500 0.9100 0.7930 0.6700 0.6000 0.5900 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.69% 177.97% 154.24% 134.41% 113.56% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 253.28 240.87 235.78 223.95 185.42 143.59 137.22 10.75%
  YoY % 5.15% 2.16% 5.28% 20.78% 29.13% 4.64% -
  Horiz. % 184.58% 175.54% 171.83% 163.21% 135.13% 104.64% 100.00%
EPS 22.92 21.64 24.68 25.26 19.73 10.78 17.07 5.03%
  YoY % 5.91% -12.32% -2.30% 28.03% 83.02% -36.85% -
  Horiz. % 134.27% 126.77% 144.58% 147.98% 115.58% 63.15% 100.00%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 13.00 -4.28%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -23.08% -
  Horiz. % 76.92% 76.92% 76.92% 76.92% 76.92% 76.92% 100.00%
NAPS 1.1900 1.0500 0.9100 0.7930 0.6700 0.6000 0.5900 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.69% 177.97% 154.24% 134.41% 113.56% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.2400 3.5100 5.2800 2.5500 1.8700 1.4600 1.8100 -
P/RPS 1.28 1.46 2.24 1.14 1.01 1.02 1.32 -0.51%
  YoY % -12.33% -34.82% 96.49% 12.87% -0.98% -22.73% -
  Horiz. % 96.97% 110.61% 169.70% 86.36% 76.52% 77.27% 100.00%
P/EPS 14.14 16.22 21.39 10.10 9.48 13.55 10.61 4.90%
  YoY % -12.82% -24.17% 111.78% 6.54% -30.04% 27.71% -
  Horiz. % 133.27% 152.87% 201.60% 95.19% 89.35% 127.71% 100.00%
EY 7.07 6.16 4.67 9.91 10.55 7.38 9.43 -4.69%
  YoY % 14.77% 31.91% -52.88% -6.07% 42.95% -21.74% -
  Horiz. % 74.97% 65.32% 49.52% 105.09% 111.88% 78.26% 100.00%
DY 3.09 2.85 1.89 3.92 5.35 6.85 7.18 -13.10%
  YoY % 8.42% 50.79% -51.79% -26.73% -21.90% -4.60% -
  Horiz. % 43.04% 39.69% 26.32% 54.60% 74.51% 95.40% 100.00%
P/NAPS 2.72 3.34 5.80 3.22 2.79 2.43 3.07 -2.00%
  YoY % -18.56% -42.41% 80.12% 15.41% 14.81% -20.85% -
  Horiz. % 88.60% 108.79% 188.93% 104.89% 90.88% 79.15% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 26/02/18 20/02/17 23/02/16 26/02/15 26/02/14 -
Price 3.2400 3.5100 5.3500 2.5800 2.1800 1.4600 1.6600 -
P/RPS 1.28 1.46 2.27 1.15 1.18 1.02 1.21 0.94%
  YoY % -12.33% -35.68% 97.39% -2.54% 15.69% -15.70% -
  Horiz. % 105.79% 120.66% 187.60% 95.04% 97.52% 84.30% 100.00%
P/EPS 14.14 16.22 21.68 10.21 11.05 13.55 9.73 6.43%
  YoY % -12.82% -25.18% 112.34% -7.60% -18.45% 39.26% -
  Horiz. % 145.32% 166.70% 222.82% 104.93% 113.57% 139.26% 100.00%
EY 7.07 6.16 4.61 9.79 9.05 7.38 10.28 -6.05%
  YoY % 14.77% 33.62% -52.91% 8.18% 22.63% -28.21% -
  Horiz. % 68.77% 59.92% 44.84% 95.23% 88.04% 71.79% 100.00%
DY 3.09 2.85 1.87 3.88 4.59 6.85 7.83 -14.35%
  YoY % 8.42% 52.41% -51.80% -15.47% -32.99% -12.52% -
  Horiz. % 39.46% 36.40% 23.88% 49.55% 58.62% 87.48% 100.00%
P/NAPS 2.72 3.34 5.88 3.25 3.25 2.43 2.81 -0.54%
  YoY % -18.56% -43.20% 80.92% 0.00% 33.74% -13.52% -
  Horiz. % 96.80% 118.86% 209.25% 115.66% 115.66% 86.48% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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