Highlights

[PADINI] YoY Cumulative 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 -     75.01%    YoY -     -19.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,200,878 1,110,417 952,318 755,960 670,249 612,728 556,574 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 158,924 158,780 135,113 89,824 106,259 94,880 107,536 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 -37,956 -40,873 -35,083 -27,779 -29,009 -25,892 -27,752 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 120,968 117,907 100,030 62,045 77,250 68,988 79,784 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 120,968 117,907 100,030 62,045 77,250 68,988 79,784 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 1,079,910 992,510 852,288 693,915 592,999 543,740 476,790 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 59,211 59,211 59,211 49,343 59,211 39,482 26,316 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 0.00%
  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 19.56 % 21.86 % 21.72 % 15.38 % 19.90 % 18.72 % 23.78 % -3.20%
  YoY % -10.52% 0.64% 41.22% -22.71% 6.30% -21.28% -
  Horiz. % 82.25% 91.93% 91.34% 64.68% 83.68% 78.72% 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 182.53 168.78 144.75 114.90 101.88 93.11 84.60 13.67%
  YoY % 8.15% 16.60% 25.98% 12.78% 9.42% 10.06% -
  Horiz. % 215.76% 199.50% 171.10% 135.82% 120.43% 110.06% 100.00%
EPS 18.39 17.92 15.20 9.43 11.81 10.49 12.13 7.18%
  YoY % 2.62% 17.89% 61.19% -20.15% 12.58% -13.52% -
  Horiz. % 151.61% 147.73% 125.31% 77.74% 97.36% 86.48% 100.00%
DPS 9.00 9.00 9.00 7.50 9.00 6.00 4.00 14.46%
  YoY % 0.00% 0.00% 20.00% -16.67% 50.00% 50.00% -
  Horiz. % 225.00% 225.00% 225.00% 187.50% 225.00% 150.00% 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 182.53 168.78 144.75 114.90 101.88 93.13 84.60 13.67%
  YoY % 8.15% 16.60% 25.98% 12.78% 9.40% 10.08% -
  Horiz. % 215.76% 199.50% 171.10% 135.82% 120.43% 110.08% 100.00%
EPS 18.39 17.92 15.20 9.43 11.74 10.49 12.13 7.18%
  YoY % 2.62% 17.89% 61.19% -19.68% 11.92% -13.52% -
  Horiz. % 151.61% 147.73% 125.31% 77.74% 96.78% 86.48% 100.00%
DPS 9.00 9.00 9.00 7.50 9.00 6.00 4.00 14.46%
  YoY % 0.00% 0.00% 20.00% -16.67% 50.00% 50.00% -
  Horiz. % 225.00% 225.00% 225.00% 187.50% 225.00% 150.00% 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 2.45 1.78 1.43 1.27 1.87 2.06 1.71 6.17%
  YoY % 37.64% 24.48% 12.60% -32.09% -9.22% 20.47% -
  Horiz. % 143.27% 104.09% 83.63% 74.27% 109.36% 120.47% 100.00%
P/EPS 24.31 16.74 13.61 15.48 16.27 18.31 11.96 12.54%
  YoY % 45.22% 23.00% -12.08% -4.86% -11.14% 53.09% -
  Horiz. % 203.26% 139.97% 113.80% 129.43% 136.04% 153.09% 100.00%
EY 4.11 5.97 7.35 6.46 6.15 5.46 8.36 -11.16%
  YoY % -31.16% -18.78% 13.78% 5.04% 12.64% -34.69% -
  Horiz. % 49.16% 71.41% 87.92% 77.27% 73.56% 65.31% 100.00%
DY 2.01 3.00 4.35 5.14 4.71 3.13 2.76 -5.15%
  YoY % -33.00% -31.03% -15.37% 9.13% 50.48% 13.41% -
  Horiz. % 72.83% 108.70% 157.61% 186.23% 170.65% 113.41% 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 2.93 1.95 1.59 1.17 1.99 2.23 2.13 5.46%
  YoY % 50.26% 22.64% 35.90% -41.21% -10.76% 4.69% -
  Horiz. % 137.56% 91.55% 74.65% 54.93% 93.43% 104.69% 100.00%
P/EPS 29.10 18.36 15.13 14.32 17.29 19.84 14.84 11.87%
  YoY % 58.50% 21.35% 5.66% -17.18% -12.85% 33.69% -
  Horiz. % 196.09% 123.72% 101.95% 96.50% 116.51% 133.69% 100.00%
EY 3.44 5.45 6.61 6.99 5.78 5.04 6.74 -10.60%
  YoY % -36.88% -17.55% -5.44% 20.93% 14.68% -25.22% -
  Horiz. % 51.04% 80.86% 98.07% 103.71% 85.76% 74.78% 100.00%
DY 1.68 2.74 3.91 5.56 4.43 2.88 2.22 -4.54%
  YoY % -38.69% -29.92% -29.68% 25.51% 53.82% 29.73% -
  Horiz. % 75.68% 123.42% 176.13% 250.45% 199.55% 129.73% 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.
 


TOP ARTICLES

1. WHY DIRECTORS/INSIDERS OF PALM OIL COMPANIES ARE BUYING THEIR PALM OIL COMPANY SHARES LIKE NO TOMORROW ONE BY ONE ALL SO VERY VERY VERY BULLISH??? THE INVESTMENT APPROACH OF CALVIN TAN
2. Able Global Bhd - Strong and Steady Rakuten Trade Research Reports
3. JAYA TIASA (4383) Excellent Results YoY Up 152.05% & QoQ Up 169.94%, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
5. Only Pfizer for under-17 even though all Covid-19 vaccines safe, Parliament told save malaysia!
6. D&O(7204)小分享 [12Invest] - 我要投资
7. JHM Consolidation - Gradual Improvements Kenanga Research & Investment
8. BursaRangers Daily Technical Picks (24 September 2021) BursaRangers Daily Technical Picks
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

526  378  564  838 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.83+0.06 
 KNM 0.230.00 
 BINTAI 0.685+0.035 
 SERBADK 0.34+0.005 
 AIRASIA 1.00+0.075 
 TFP 0.125-0.035 
 FINTEC 0.020.00 
 OPCOM 1.00-0.11 
 KANGER 0.055+0.005 
 PASUKGB 0.0650.00 
PARTNERS & BROKERS