Highlights

[PADINI] YoY Annualized Quarter Result on 2015-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     16.67%    YoY -     -19.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,601,170 1,480,556 1,269,757 1,007,946 893,665 816,970 742,098 13.67%
  YoY % 8.15% 16.60% 25.97% 12.79% 9.39% 10.09% -
  Horiz. % 215.76% 199.51% 171.10% 135.82% 120.42% 110.09% 100.00%
PBT 211,898 211,706 180,150 119,765 141,678 126,506 143,381 6.72%
  YoY % 0.09% 17.52% 50.42% -15.47% 11.99% -11.77% -
  Horiz. % 147.79% 147.65% 125.64% 83.53% 98.81% 88.23% 100.00%
Tax -50,608 -54,497 -46,777 -37,038 -38,678 -34,522 -37,002 5.35%
  YoY % 7.14% -16.50% -26.29% 4.24% -12.04% 6.70% -
  Horiz. % 136.77% 147.28% 126.42% 100.10% 104.53% 93.30% 100.00%
NP 161,290 157,209 133,373 82,726 103,000 91,984 106,378 7.18%
  YoY % 2.60% 17.87% 61.22% -19.68% 11.98% -13.53% -
  Horiz. % 151.62% 147.78% 125.38% 77.77% 96.82% 86.47% 100.00%
NP to SH 161,290 157,209 133,373 82,726 103,000 91,984 106,378 7.18%
  YoY % 2.60% 17.87% 61.22% -19.68% 11.98% -13.53% -
  Horiz. % 151.62% 147.78% 125.38% 77.77% 96.82% 86.47% 100.00%
Tax Rate 23.88 % 25.74 % 25.97 % 30.93 % 27.30 % 27.29 % 25.81 % -1.29%
  YoY % -7.23% -0.89% -16.04% 13.30% 0.04% 5.73% -
  Horiz. % 92.52% 99.73% 100.62% 119.84% 105.77% 105.73% 100.00%
Total Cost 1,439,880 1,323,346 1,136,384 925,220 790,665 724,986 635,720 14.59%
  YoY % 8.81% 16.45% 22.82% 17.02% 9.06% 14.04% -
  Horiz. % 226.50% 208.17% 178.76% 145.54% 124.37% 114.04% 100.00%
Net Worth 618,434 539,485 460,536 403,298 388,166 368,505 335,533 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.34% 9.83% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.83% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 78,949 78,949 78,949 65,790 78,949 52,643 35,088 14.46%
  YoY % 0.00% 0.00% 20.00% -16.67% 49.97% 50.03% -
  Horiz. % 225.00% 225.00% 225.00% 187.50% 225.00% 150.03% 100.00%
Div Payout % 48.95 % 50.22 % 59.19 % 79.53 % 76.65 % 57.23 % 32.98 % 6.80%
  YoY % -2.53% -15.15% -25.58% 3.76% 33.93% 73.53% -
  Horiz. % 148.42% 152.27% 179.47% 241.15% 232.41% 173.53% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 618,434 539,485 460,536 403,298 388,166 368,505 335,533 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.34% 9.83% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.83% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 658,045 657,909 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.02% 0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.02% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.07 % 10.62 % 10.50 % 8.21 % 11.53 % 11.26 % 14.33 % -5.71%
  YoY % -5.18% 1.14% 27.89% -28.79% 2.40% -21.42% -
  Horiz. % 70.27% 74.11% 73.27% 57.29% 80.46% 78.58% 100.00%
ROE 26.08 % 29.14 % 28.96 % 20.51 % 26.54 % 24.96 % 31.70 % -3.20%
  YoY % -10.50% 0.62% 41.20% -22.72% 6.33% -21.26% -
  Horiz. % 82.27% 91.92% 91.36% 64.70% 83.72% 78.74% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 243.37 225.04 193.00 153.20 135.83 124.15 112.80 13.67%
  YoY % 8.15% 16.60% 25.98% 12.79% 9.41% 10.06% -
  Horiz. % 215.75% 199.50% 171.10% 135.82% 120.42% 110.06% 100.00%
EPS 24.52 23.89 20.27 12.57 15.75 13.99 16.17 7.18%
  YoY % 2.64% 17.86% 61.26% -20.19% 12.58% -13.48% -
  Horiz. % 151.64% 147.74% 125.36% 77.74% 97.40% 86.52% 100.00%
DPS 12.00 12.00 12.00 10.00 12.00 8.00 5.33 14.48%
  YoY % 0.00% 0.00% 20.00% -16.67% 50.00% 50.09% -
  Horiz. % 225.14% 225.14% 225.14% 187.62% 225.14% 150.09% 100.00%
NAPS 0.9400 0.8200 0.7000 0.6130 0.5900 0.5600 0.5100 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.36% 9.80% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 243.37 225.04 193.00 153.20 135.83 124.18 112.80 13.67%
  YoY % 8.15% 16.60% 25.98% 12.79% 9.38% 10.09% -
  Horiz. % 215.75% 199.50% 171.10% 135.82% 120.42% 110.09% 100.00%
EPS 24.52 23.90 20.27 12.57 15.66 13.98 16.17 7.18%
  YoY % 2.59% 17.91% 61.26% -19.73% 12.02% -13.54% -
  Horiz. % 151.64% 147.80% 125.36% 77.74% 96.85% 86.46% 100.00%
DPS 12.00 12.00 12.00 10.00 12.00 8.00 5.33 14.48%
  YoY % 0.00% 0.00% 20.00% -16.67% 50.00% 50.09% -
  Horiz. % 225.14% 225.14% 225.14% 187.62% 225.14% 150.09% 100.00%
NAPS 0.9400 0.8200 0.7000 0.6130 0.5900 0.5601 0.5100 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.34% 9.82% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.4700 3.0000 2.0700 1.4600 1.9100 1.9200 1.4500 -
P/RPS 1.84 1.33 1.07 0.95 1.41 1.55 1.29 6.09%
  YoY % 38.35% 24.30% 12.63% -32.62% -9.03% 20.16% -
  Horiz. % 142.64% 103.10% 82.95% 73.64% 109.30% 120.16% 100.00%
P/EPS 18.23 12.55 10.21 11.61 12.20 13.74 8.97 12.54%
  YoY % 45.26% 22.92% -12.06% -4.84% -11.21% 53.18% -
  Horiz. % 203.23% 139.91% 113.82% 129.43% 136.01% 153.18% 100.00%
EY 5.48 7.97 9.79 8.61 8.20 7.28 11.15 -11.16%
  YoY % -31.24% -18.59% 13.70% 5.00% 12.64% -34.71% -
  Horiz. % 49.15% 71.48% 87.80% 77.22% 73.54% 65.29% 100.00%
DY 2.68 4.00 5.80 6.85 6.28 4.17 3.68 -5.15%
  YoY % -33.00% -31.03% -15.33% 9.08% 50.60% 13.32% -
  Horiz. % 72.83% 108.70% 157.61% 186.14% 170.65% 113.32% 100.00%
P/NAPS 4.76 3.66 2.96 2.38 3.24 3.43 2.84 8.98%
  YoY % 30.05% 23.65% 24.37% -26.54% -5.54% 20.77% -
  Horiz. % 167.61% 128.87% 104.23% 83.80% 114.08% 120.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 30/05/13 30/05/12 -
Price 5.3500 3.2900 2.3000 1.3500 2.0300 2.0800 1.8000 -
P/RPS 2.20 1.46 1.19 0.88 1.49 1.68 1.60 5.45%
  YoY % 50.68% 22.69% 35.23% -40.94% -11.31% 5.00% -
  Horiz. % 137.50% 91.25% 74.38% 55.00% 93.12% 105.00% 100.00%
P/EPS 21.82 13.77 11.35 10.74 12.97 14.88 11.13 11.87%
  YoY % 58.46% 21.32% 5.68% -17.19% -12.84% 33.69% -
  Horiz. % 196.05% 123.72% 101.98% 96.50% 116.53% 133.69% 100.00%
EY 4.58 7.26 8.81 9.31 7.71 6.72 8.98 -10.61%
  YoY % -36.91% -17.59% -5.37% 20.75% 14.73% -25.17% -
  Horiz. % 51.00% 80.85% 98.11% 103.67% 85.86% 74.83% 100.00%
DY 2.24 3.65 5.22 7.41 5.91 3.85 2.96 -4.54%
  YoY % -38.63% -30.08% -29.55% 25.38% 53.51% 30.07% -
  Horiz. % 75.68% 123.31% 176.35% 250.34% 199.66% 130.07% 100.00%
P/NAPS 5.69 4.01 3.29 2.20 3.44 3.71 3.53 8.28%
  YoY % 41.90% 21.88% 49.55% -36.05% -7.28% 5.10% -
  Horiz. % 161.19% 113.60% 93.20% 62.32% 97.45% 105.10% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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