Highlights

[PADINI] YoY Cumulative Quarter Result on 2016-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     37.34%    YoY -     71.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,783,022 1,678,790 1,570,902 1,301,193 977,904 866,258 789,765 14.53%
  YoY % 6.21% 6.87% 20.73% 33.06% 12.89% 9.69% -
  Horiz. % 225.77% 212.57% 198.91% 164.76% 123.82% 109.69% 100.00%
PBT 219,293 239,650 213,213 186,665 111,835 125,719 117,605 10.94%
  YoY % -8.49% 12.40% 14.22% 66.91% -11.04% 6.90% -
  Horiz. % 186.47% 203.78% 181.30% 158.72% 95.09% 106.90% 100.00%
Tax -59,117 -61,392 -55,825 -47,683 -28,074 -34,806 -32,252 10.62%
  YoY % 3.71% -9.97% -17.08% -69.85% 19.34% -7.92% -
  Horiz. % 183.30% 190.35% 173.09% 147.85% 87.05% 107.92% 100.00%
NP 160,176 178,258 157,388 138,982 83,761 90,913 85,353 11.06%
  YoY % -10.14% 13.26% 13.24% 65.93% -7.87% 6.51% -
  Horiz. % 187.66% 208.85% 184.40% 162.83% 98.13% 106.51% 100.00%
NP to SH 160,176 178,258 157,388 137,385 80,223 90,913 85,353 11.06%
  YoY % -10.14% 13.26% 14.56% 71.25% -11.76% 6.51% -
  Horiz. % 187.66% 208.85% 184.40% 160.96% 93.99% 106.51% 100.00%
Tax Rate 26.96 % 25.62 % 26.18 % 25.54 % 25.10 % 27.69 % 27.42 % -0.28%
  YoY % 5.23% -2.14% 2.51% 1.75% -9.35% 0.98% -
  Horiz. % 98.32% 93.44% 95.48% 93.14% 91.54% 100.98% 100.00%
Total Cost 1,622,846 1,500,532 1,413,514 1,162,211 894,143 775,345 704,412 14.92%
  YoY % 8.15% 6.16% 21.62% 29.98% 15.32% 10.07% -
  Horiz. % 230.38% 213.02% 200.67% 164.99% 126.93% 110.07% 100.00%
Net Worth 743,437 651,330 552,643 467,161 408,025 387,457 375,008 12.08%
  YoY % 14.14% 17.86% 18.30% 14.49% 5.31% 3.32% -
  Horiz. % 198.25% 173.68% 147.37% 124.57% 108.80% 103.32% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 75,659 75,659 75,659 75,667 65,810 75,649 52,632 6.23%
  YoY % 0.00% 0.00% -0.01% 14.98% -13.01% 43.73% -
  Horiz. % 143.75% 143.75% 143.75% 143.76% 125.04% 143.73% 100.00%
Div Payout % 47.24 % 42.44 % 48.07 % 55.08 % 82.03 % 83.21 % 61.66 % -4.34%
  YoY % 11.31% -11.71% -12.73% -32.85% -1.42% 34.95% -
  Horiz. % 76.61% 68.83% 77.96% 89.33% 133.04% 134.95% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 743,437 651,330 552,643 467,161 408,025 387,457 375,008 12.08%
  YoY % 14.14% 17.86% 18.30% 14.49% 5.31% 3.32% -
  Horiz. % 198.25% 173.68% 147.37% 124.57% 108.80% 103.32% 100.00%
NOSH 657,909 657,909 657,909 657,974 658,105 657,822 657,909 0.00%
  YoY % 0.00% 0.00% -0.01% -0.02% 0.04% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.01% 100.03% 99.99% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.98 % 10.62 % 10.02 % 10.68 % 8.57 % 10.49 % 10.81 % -3.04%
  YoY % -15.44% 5.99% -6.18% 24.62% -18.30% -2.96% -
  Horiz. % 83.07% 98.24% 92.69% 98.80% 79.28% 97.04% 100.00%
ROE 21.55 % 27.37 % 28.48 % 29.41 % 19.66 % 23.46 % 22.76 % -0.91%
  YoY % -21.26% -3.90% -3.16% 49.59% -16.20% 3.08% -
  Horiz. % 94.68% 120.25% 125.13% 129.22% 86.38% 103.08% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 271.01 255.17 238.77 197.76 148.59 131.69 120.04 14.53%
  YoY % 6.21% 6.87% 20.74% 33.09% 12.83% 9.71% -
  Horiz. % 225.77% 212.57% 198.91% 164.75% 123.78% 109.71% 100.00%
EPS 24.35 27.09 23.92 20.88 12.19 13.82 12.97 11.06%
  YoY % -10.11% 13.25% 14.56% 71.29% -11.79% 6.55% -
  Horiz. % 187.74% 208.87% 184.43% 160.99% 93.99% 106.55% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 11.50 8.00 6.23%
  YoY % 0.00% 0.00% 0.00% 15.00% -13.04% 43.75% -
  Horiz. % 143.75% 143.75% 143.75% 143.75% 125.00% 143.75% 100.00%
NAPS 1.1300 0.9900 0.8400 0.7100 0.6200 0.5890 0.5700 12.08%
  YoY % 14.14% 17.86% 18.31% 14.52% 5.26% 3.33% -
  Horiz. % 198.25% 173.68% 147.37% 124.56% 108.77% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 271.01 255.17 238.77 197.78 148.64 131.67 120.04 14.53%
  YoY % 6.21% 6.87% 20.73% 33.06% 12.89% 9.69% -
  Horiz. % 225.77% 212.57% 198.91% 164.76% 123.83% 109.69% 100.00%
EPS 24.35 27.09 23.92 20.88 12.19 13.82 12.97 11.06%
  YoY % -10.11% 13.25% 14.56% 71.29% -11.79% 6.55% -
  Horiz. % 187.74% 208.87% 184.43% 160.99% 93.99% 106.55% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 11.50 8.00 6.23%
  YoY % 0.00% 0.00% 0.00% 15.00% -13.04% 43.75% -
  Horiz. % 143.75% 143.75% 143.75% 143.75% 125.00% 143.75% 100.00%
NAPS 1.1300 0.9900 0.8400 0.7101 0.6202 0.5889 0.5700 12.08%
  YoY % 14.14% 17.86% 18.29% 14.50% 5.31% 3.32% -
  Horiz. % 198.25% 173.68% 147.37% 124.58% 108.81% 103.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.6200 5.9700 3.5200 2.3700 1.3300 1.9700 1.8900 -
P/RPS 1.34 2.34 1.47 1.20 0.90 1.50 1.57 -2.60%
  YoY % -42.74% 59.18% 22.50% 33.33% -40.00% -4.46% -
  Horiz. % 85.35% 149.04% 93.63% 76.43% 57.32% 95.54% 100.00%
P/EPS 14.87 22.03 14.71 11.35 10.91 14.25 14.57 0.34%
  YoY % -32.50% 49.76% 29.60% 4.03% -23.44% -2.20% -
  Horiz. % 102.06% 151.20% 100.96% 77.90% 74.88% 97.80% 100.00%
EY 6.73 4.54 6.80 8.81 9.17 7.02 6.86 -0.32%
  YoY % 48.24% -33.24% -22.81% -3.93% 30.63% 2.33% -
  Horiz. % 98.10% 66.18% 99.13% 128.43% 133.67% 102.33% 100.00%
DY 3.18 1.93 3.27 4.85 7.52 5.84 4.23 -4.64%
  YoY % 64.77% -40.98% -32.58% -35.51% 28.77% 38.06% -
  Horiz. % 75.18% 45.63% 77.30% 114.66% 177.78% 138.06% 100.00%
P/NAPS 3.20 6.03 4.19 3.34 2.15 3.34 3.32 -0.61%
  YoY % -46.93% 43.91% 25.45% 55.35% -35.63% 0.60% -
  Horiz. % 96.39% 181.63% 126.20% 100.60% 64.76% 100.60% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 27/08/18 25/08/17 25/08/16 18/08/15 27/08/14 28/08/13 -
Price 3.3800 6.0400 4.2300 2.6300 1.3500 1.8900 1.6600 -
P/RPS 1.25 2.37 1.77 1.33 0.91 1.44 1.38 -1.63%
  YoY % -47.26% 33.90% 33.08% 46.15% -36.81% 4.35% -
  Horiz. % 90.58% 171.74% 128.26% 96.38% 65.94% 104.35% 100.00%
P/EPS 13.88 22.29 17.68 12.60 11.07 13.68 12.80 1.36%
  YoY % -37.73% 26.07% 40.32% 13.82% -19.08% 6.88% -
  Horiz. % 108.44% 174.14% 138.12% 98.44% 86.48% 106.88% 100.00%
EY 7.20 4.49 5.66 7.94 9.03 7.31 7.82 -1.37%
  YoY % 60.36% -20.67% -28.72% -12.07% 23.53% -6.52% -
  Horiz. % 92.07% 57.42% 72.38% 101.53% 115.47% 93.48% 100.00%
DY 3.40 1.90 2.72 4.37 7.41 6.08 4.82 -5.65%
  YoY % 78.95% -30.15% -37.76% -41.03% 21.87% 26.14% -
  Horiz. % 70.54% 39.42% 56.43% 90.66% 153.73% 126.14% 100.00%
P/NAPS 2.99 6.10 5.04 3.70 2.18 3.21 2.91 0.45%
  YoY % -50.98% 21.03% 36.22% 69.72% -32.09% 10.31% -
  Horiz. % 102.75% 209.62% 173.20% 127.15% 74.91% 110.31% 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
 
 

193  536  461  1016 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 ARMADA 0.17-0.015 
 SAPNRG 0.10-0.01 
 VELESTO 0.16-0.01 
 TRIVE 0.01+0.005 
 MINETEC 0.205+0.015 
 HIBISCS-WC 0.16-0.01 
 SANICHI 0.045-0.005 
 KNM 0.155-0.015 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers