Highlights

[PADINI] YoY Cumulative 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 -     190.36%    YoY -     28.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 833,163 792,364 775,609 736,680 609,951 472,338 451,395 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 102,046 98,826 108,883 112,379 88,832 50,854 78,198 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 -26,648 -27,690 -27,694 -26,741 -23,932 -15,402 -22,061 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 75,398 71,136 81,189 85,638 64,900 35,452 56,137 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 75,398 71,167 81,189 83,090 64,900 35,452 56,137 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 757,765 721,228 694,420 651,042 545,051 436,886 395,258 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 32,895 32,895 32,895 32,895 32,895 32,895 42,764 -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 9.63 % 10.30 % 13.56 % 15.93 % 14.72 % 8.98 % 14.46 % -6.55%
  YoY % -6.50% -24.04% -14.88% 8.22% 63.92% -37.90% -
  Horiz. % 66.60% 71.23% 93.78% 110.17% 101.80% 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 126.64 120.44 117.89 111.97 92.71 71.79 68.61 10.75%
  YoY % 5.15% 2.16% 5.29% 20.77% 29.14% 4.63% -
  Horiz. % 184.58% 175.54% 171.83% 163.20% 135.13% 104.63% 100.00%
EPS 11.46 10.82 12.34 12.63 9.86 5.39 8.63 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 5.00 5.00 5.00 5.00 5.00 5.00 6.50 -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 126.64 120.44 117.89 111.97 92.71 71.79 68.61 10.75%
  YoY % 5.15% 2.16% 5.29% 20.77% 29.14% 4.63% -
  Horiz. % 184.58% 175.54% 171.83% 163.20% 135.13% 104.63% 100.00%
EPS 11.46 10.82 12.34 12.63 9.86 5.39 8.53 5.04%
  YoY % 5.91% -12.32% -2.30% 28.09% 82.93% -36.81% -
  Horiz. % 134.35% 126.85% 144.67% 148.07% 115.59% 63.19% 100.00%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 6.50 -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 2.56 2.91 4.48 2.28 2.02 2.03 2.64 -0.51%
  YoY % -12.03% -35.04% 96.49% 12.87% -0.49% -23.11% -
  Horiz. % 96.97% 110.23% 169.70% 86.36% 76.52% 76.89% 100.00%
P/EPS 28.27 32.45 42.79 20.19 18.96 27.09 21.21 4.90%
  YoY % -12.88% -24.16% 111.94% 6.49% -30.01% 27.72% -
  Horiz. % 133.29% 152.99% 201.74% 95.19% 89.39% 127.72% 100.00%
EY 3.54 3.08 2.34 4.95 5.28 3.69 4.71 -4.65%
  YoY % 14.94% 31.62% -52.73% -6.25% 43.09% -21.66% -
  Horiz. % 75.16% 65.39% 49.68% 105.10% 112.10% 78.34% 100.00%
DY 1.54 1.42 0.95 1.96 2.67 3.42 3.59 -13.15%
  YoY % 8.45% 49.47% -51.53% -26.59% -21.93% -4.74% -
  Horiz. % 42.90% 39.55% 26.46% 54.60% 74.37% 95.26% 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 2.56 2.91 4.54 2.30 2.35 2.03 2.42 0.94%
  YoY % -12.03% -35.90% 97.39% -2.13% 15.76% -16.12% -
  Horiz. % 105.79% 120.25% 187.60% 95.04% 97.11% 83.88% 100.00%
P/EPS 28.27 32.45 43.35 20.43 22.10 27.09 19.45 6.43%
  YoY % -12.88% -25.14% 112.19% -7.56% -18.42% 39.28% -
  Horiz. % 145.35% 166.84% 222.88% 105.04% 113.62% 139.28% 100.00%
EY 3.54 3.08 2.31 4.90 4.53 3.69 5.14 -6.02%
  YoY % 14.94% 33.33% -52.86% 8.17% 22.76% -28.21% -
  Horiz. % 68.87% 59.92% 44.94% 95.33% 88.13% 71.79% 100.00%
DY 1.54 1.42 0.93 1.94 2.29 3.42 3.92 -14.41%
  YoY % 8.45% 52.69% -52.06% -15.28% -33.04% -12.76% -
  Horiz. % 39.29% 36.22% 23.72% 49.49% 58.42% 87.24% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS