Highlights

[PADINI] YoY Annualized Quarter Result on 2016-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     2.75%    YoY -     61.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,688,736 1,601,170 1,480,556 1,269,757 1,007,946 893,665 816,970 12.86%
  YoY % 5.47% 8.15% 16.60% 25.97% 12.79% 9.39% -
  Horiz. % 206.71% 195.99% 181.23% 155.42% 123.38% 109.39% 100.00%
PBT 194,548 211,898 211,706 180,150 119,765 141,678 126,506 7.43%
  YoY % -8.19% 0.09% 17.52% 50.42% -15.47% 11.99% -
  Horiz. % 153.78% 167.50% 167.35% 142.40% 94.67% 111.99% 100.00%
Tax -53,561 -50,608 -54,497 -46,777 -37,038 -38,678 -34,522 7.59%
  YoY % -5.84% 7.14% -16.50% -26.29% 4.24% -12.04% -
  Horiz. % 155.15% 146.59% 157.86% 135.50% 107.29% 112.04% 100.00%
NP 140,986 161,290 157,209 133,373 82,726 103,000 91,984 7.37%
  YoY % -12.59% 2.60% 17.87% 61.22% -19.68% 11.98% -
  Horiz. % 153.27% 175.35% 170.91% 145.00% 89.94% 111.98% 100.00%
NP to SH 141,092 161,290 157,209 133,373 82,726 103,000 91,984 7.39%
  YoY % -12.52% 2.60% 17.87% 61.22% -19.68% 11.98% -
  Horiz. % 153.39% 175.35% 170.91% 145.00% 89.94% 111.98% 100.00%
Tax Rate 27.53 % 23.88 % 25.74 % 25.97 % 30.93 % 27.30 % 27.29 % 0.15%
  YoY % 15.28% -7.23% -0.89% -16.04% 13.30% 0.04% -
  Horiz. % 100.88% 87.50% 94.32% 95.16% 113.34% 100.04% 100.00%
Total Cost 1,547,749 1,439,880 1,323,346 1,136,384 925,220 790,665 724,986 13.47%
  YoY % 7.49% 8.81% 16.45% 22.82% 17.02% 9.06% -
  Horiz. % 213.49% 198.61% 182.53% 156.75% 127.62% 109.06% 100.00%
Net Worth 710,542 618,434 539,485 460,536 403,298 388,166 368,505 11.56%
  YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.34% -
  Horiz. % 192.82% 167.82% 146.40% 124.97% 109.44% 105.34% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 78,949 78,949 78,949 78,949 65,790 78,949 52,643 6.98%
  YoY % 0.00% 0.00% 0.00% 20.00% -16.67% 49.97% -
  Horiz. % 149.97% 149.97% 149.97% 149.97% 124.97% 149.97% 100.00%
Div Payout % 55.96 % 48.95 % 50.22 % 59.19 % 79.53 % 76.65 % 57.23 % -0.37%
  YoY % 14.32% -2.53% -15.15% -25.58% 3.76% 33.93% -
  Horiz. % 97.78% 85.53% 87.75% 103.42% 138.97% 133.93% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 710,542 618,434 539,485 460,536 403,298 388,166 368,505 11.56%
  YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.34% -
  Horiz. % 192.82% 167.82% 146.40% 124.97% 109.44% 105.34% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 658,045 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 8.35 % 10.07 % 10.62 % 10.50 % 8.21 % 11.53 % 11.26 % -4.86%
  YoY % -17.08% -5.18% 1.14% 27.89% -28.79% 2.40% -
  Horiz. % 74.16% 89.43% 94.32% 93.25% 72.91% 102.40% 100.00%
ROE 19.86 % 26.08 % 29.14 % 28.96 % 20.51 % 26.54 % 24.96 % -3.74%
  YoY % -23.85% -10.50% 0.62% 41.20% -22.72% 6.33% -
  Horiz. % 79.57% 104.49% 116.75% 116.03% 82.17% 106.33% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 256.68 243.37 225.04 193.00 153.20 135.83 124.15 12.86%
  YoY % 5.47% 8.15% 16.60% 25.98% 12.79% 9.41% -
  Horiz. % 206.75% 196.03% 181.26% 155.46% 123.40% 109.41% 100.00%
EPS 21.44 24.52 23.89 20.27 12.57 15.75 13.99 7.37%
  YoY % -12.56% 2.64% 17.86% 61.26% -20.19% 12.58% -
  Horiz. % 153.25% 175.27% 170.76% 144.89% 89.85% 112.58% 100.00%
DPS 12.00 12.00 12.00 12.00 10.00 12.00 8.00 6.99%
  YoY % 0.00% 0.00% 0.00% 20.00% -16.67% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 125.00% 150.00% 100.00%
NAPS 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 0.5600 11.56%
  YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.36% -
  Horiz. % 192.86% 167.86% 146.43% 125.00% 109.46% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 256.68 243.37 225.04 193.00 153.20 135.83 124.18 12.86%
  YoY % 5.47% 8.15% 16.60% 25.98% 12.79% 9.38% -
  Horiz. % 206.70% 195.98% 181.22% 155.42% 123.37% 109.38% 100.00%
EPS 21.44 24.52 23.90 20.27 12.57 15.66 13.98 7.38%
  YoY % -12.56% 2.59% 17.91% 61.26% -19.73% 12.02% -
  Horiz. % 153.36% 175.39% 170.96% 144.99% 89.91% 112.02% 100.00%
DPS 12.00 12.00 12.00 12.00 10.00 12.00 8.00 6.99%
  YoY % 0.00% 0.00% 0.00% 20.00% -16.67% 50.00% -
  Horiz. % 150.00% 150.00% 150.00% 150.00% 125.00% 150.00% 100.00%
NAPS 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 0.5601 11.56%
  YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.34% -
  Horiz. % 192.82% 167.83% 146.40% 124.98% 109.44% 105.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.5900 4.4700 3.0000 2.0700 1.4600 1.9100 1.9200 -
P/RPS 1.40 1.84 1.33 1.07 0.95 1.41 1.55 -1.68%
  YoY % -23.91% 38.35% 24.30% 12.63% -32.62% -9.03% -
  Horiz. % 90.32% 118.71% 85.81% 69.03% 61.29% 90.97% 100.00%
P/EPS 16.74 18.23 12.55 10.21 11.61 12.20 13.74 3.34%
  YoY % -8.17% 45.26% 22.92% -12.06% -4.84% -11.21% -
  Horiz. % 121.83% 132.68% 91.34% 74.31% 84.50% 88.79% 100.00%
EY 5.97 5.48 7.97 9.79 8.61 8.20 7.28 -3.25%
  YoY % 8.94% -31.24% -18.59% 13.70% 5.00% 12.64% -
  Horiz. % 82.01% 75.27% 109.48% 134.48% 118.27% 112.64% 100.00%
DY 3.34 2.68 4.00 5.80 6.85 6.28 4.17 -3.63%
  YoY % 24.63% -33.00% -31.03% -15.33% 9.08% 50.60% -
  Horiz. % 80.10% 64.27% 95.92% 139.09% 164.27% 150.60% 100.00%
P/NAPS 3.32 4.76 3.66 2.96 2.38 3.24 3.43 -0.54%
  YoY % -30.25% 30.05% 23.65% 24.37% -26.54% -5.54% -
  Horiz. % 96.79% 138.78% 106.71% 86.30% 69.39% 94.46% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 30/05/13 -
Price 3.9900 5.3500 3.2900 2.3000 1.3500 2.0300 2.0800 -
P/RPS 1.55 2.20 1.46 1.19 0.88 1.49 1.68 -1.33%
  YoY % -29.55% 50.68% 22.69% 35.23% -40.94% -11.31% -
  Horiz. % 92.26% 130.95% 86.90% 70.83% 52.38% 88.69% 100.00%
P/EPS 18.61 21.82 13.77 11.35 10.74 12.97 14.88 3.80%
  YoY % -14.71% 58.46% 21.32% 5.68% -17.19% -12.84% -
  Horiz. % 125.07% 146.64% 92.54% 76.28% 72.18% 87.16% 100.00%
EY 5.37 4.58 7.26 8.81 9.31 7.71 6.72 -3.67%
  YoY % 17.25% -36.91% -17.59% -5.37% 20.75% 14.73% -
  Horiz. % 79.91% 68.15% 108.04% 131.10% 138.54% 114.73% 100.00%
DY 3.01 2.24 3.65 5.22 7.41 5.91 3.85 -4.02%
  YoY % 34.38% -38.63% -30.08% -29.55% 25.38% 53.51% -
  Horiz. % 78.18% 58.18% 94.81% 135.58% 192.47% 153.51% 100.00%
P/NAPS 3.69 5.69 4.01 3.29 2.20 3.44 3.71 -0.09%
  YoY % -35.15% 41.90% 21.88% 49.55% -36.05% -7.28% -
  Horiz. % 99.46% 153.37% 108.09% 88.68% 59.30% 92.72% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS