Highlights

[PADINI] YoY Cumulative Quarter Result on 2017-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     41.90%    YoY -     17.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,180,479 1,266,552 1,200,878 1,110,417 952,318 755,960 670,249 9.88%
  YoY % -6.80% 5.47% 8.15% 16.60% 25.97% 12.79% -
  Horiz. % 176.13% 188.97% 179.17% 165.67% 142.08% 112.79% 100.00%
PBT 126,164 145,911 158,924 158,780 135,113 89,824 106,259 2.90%
  YoY % -13.53% -8.19% 0.09% 17.52% 50.42% -15.47% -
  Horiz. % 118.73% 137.32% 149.56% 149.43% 127.15% 84.53% 100.00%
Tax -34,153 -40,171 -37,956 -40,873 -35,083 -27,779 -29,009 2.76%
  YoY % 14.98% -5.84% 7.14% -16.50% -26.29% 4.24% -
  Horiz. % 117.73% 138.48% 130.84% 140.90% 120.94% 95.76% 100.00%
NP 92,011 105,740 120,968 117,907 100,030 62,045 77,250 2.95%
  YoY % -12.98% -12.59% 2.60% 17.87% 61.22% -19.68% -
  Horiz. % 119.11% 136.88% 156.59% 152.63% 129.49% 80.32% 100.00%
NP to SH 92,011 105,819 120,968 117,907 100,030 62,045 77,250 2.95%
  YoY % -13.05% -12.52% 2.60% 17.87% 61.22% -19.68% -
  Horiz. % 119.11% 136.98% 156.59% 152.63% 129.49% 80.32% 100.00%
Tax Rate 27.07 % 27.53 % 23.88 % 25.74 % 25.97 % 30.93 % 27.30 % -0.14%
  YoY % -1.67% 15.28% -7.23% -0.89% -16.04% 13.30% -
  Horiz. % 99.16% 100.84% 87.47% 94.29% 95.13% 113.30% 100.00%
Total Cost 1,088,468 1,160,812 1,079,910 992,510 852,288 693,915 592,999 10.64%
  YoY % -6.23% 7.49% 8.81% 16.45% 22.82% 17.02% -
  Horiz. % 183.55% 195.75% 182.11% 167.37% 143.73% 117.02% 100.00%
Net Worth 782,912 710,542 618,434 539,485 460,536 403,298 388,166 12.39%
  YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% -
  Horiz. % 201.70% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 32,895 59,211 59,211 59,211 59,211 49,343 59,211 -9.32%
  YoY % -44.44% 0.00% 0.00% 0.00% 20.00% -16.67% -
  Horiz. % 55.56% 100.00% 100.00% 100.00% 100.00% 83.33% 100.00%
Div Payout % 35.75 % 55.96 % 48.95 % 50.22 % 59.19 % 79.53 % 76.65 % -11.93%
  YoY % -36.12% 14.32% -2.53% -15.15% -25.58% 3.76% -
  Horiz. % 46.64% 73.01% 63.86% 65.52% 77.22% 103.76% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 782,912 710,542 618,434 539,485 460,536 403,298 388,166 12.39%
  YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% -
  Horiz. % 201.70% 183.05% 159.32% 138.98% 118.64% 103.90% 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.79 % 8.35 % 10.07 % 10.62 % 10.50 % 8.21 % 11.53 % -6.32%
  YoY % -6.71% -17.08% -5.18% 1.14% 27.89% -28.79% -
  Horiz. % 67.56% 72.42% 87.34% 92.11% 91.07% 71.21% 100.00%
ROE 11.75 % 14.89 % 19.56 % 21.86 % 21.72 % 15.38 % 19.90 % -8.40%
  YoY % -21.09% -23.88% -10.52% 0.64% 41.22% -22.71% -
  Horiz. % 59.05% 74.82% 98.29% 109.85% 109.15% 77.29% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 179.43 192.51 182.53 168.78 144.75 114.90 101.88 9.88%
  YoY % -6.79% 5.47% 8.15% 16.60% 25.98% 12.78% -
  Horiz. % 176.12% 188.96% 179.16% 165.67% 142.08% 112.78% 100.00%
EPS 13.99 16.08 18.39 17.92 15.20 9.43 11.81 2.86%
  YoY % -13.00% -12.56% 2.62% 17.89% 61.19% -20.15% -
  Horiz. % 118.46% 136.16% 155.72% 151.74% 128.70% 79.85% 100.00%
DPS 5.00 9.00 9.00 9.00 9.00 7.50 9.00 -9.32%
  YoY % -44.44% 0.00% 0.00% 0.00% 20.00% -16.67% -
  Horiz. % 55.56% 100.00% 100.00% 100.00% 100.00% 83.33% 100.00%
NAPS 1.1900 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 12.39%
  YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% -
  Horiz. % 201.69% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 179.43 192.51 182.53 168.78 144.75 114.90 101.88 9.88%
  YoY % -6.79% 5.47% 8.15% 16.60% 25.98% 12.78% -
  Horiz. % 176.12% 188.96% 179.16% 165.67% 142.08% 112.78% 100.00%
EPS 13.99 16.08 18.39 17.92 15.20 9.43 11.74 2.96%
  YoY % -13.00% -12.56% 2.62% 17.89% 61.19% -19.68% -
  Horiz. % 119.17% 136.97% 156.64% 152.64% 129.47% 80.32% 100.00%
DPS 5.00 9.00 9.00 9.00 9.00 7.50 9.00 -9.32%
  YoY % -44.44% 0.00% 0.00% 0.00% 20.00% -16.67% -
  Horiz. % 55.56% 100.00% 100.00% 100.00% 100.00% 83.33% 100.00%
NAPS 1.1900 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 12.39%
  YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% -
  Horiz. % 201.69% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.0200 3.5900 4.4700 3.0000 2.0700 1.4600 1.9100 -
P/RPS 1.13 1.86 2.45 1.78 1.43 1.27 1.87 -8.05%
  YoY % -39.25% -24.08% 37.64% 24.48% 12.60% -32.09% -
  Horiz. % 60.43% 99.47% 131.02% 95.19% 76.47% 67.91% 100.00%
P/EPS 14.44 22.32 24.31 16.74 13.61 15.48 16.27 -1.97%
  YoY % -35.30% -8.19% 45.22% 23.00% -12.08% -4.86% -
  Horiz. % 88.75% 137.18% 149.42% 102.89% 83.65% 95.14% 100.00%
EY 6.92 4.48 4.11 5.97 7.35 6.46 6.15 1.98%
  YoY % 54.46% 9.00% -31.16% -18.78% 13.78% 5.04% -
  Horiz. % 112.52% 72.85% 66.83% 97.07% 119.51% 105.04% 100.00%
DY 2.48 2.51 2.01 3.00 4.35 5.14 4.71 -10.13%
  YoY % -1.20% 24.88% -33.00% -31.03% -15.37% 9.13% -
  Horiz. % 52.65% 53.29% 42.68% 63.69% 92.36% 109.13% 100.00%
P/NAPS 1.70 3.32 4.76 3.66 2.96 2.38 3.24 -10.18%
  YoY % -48.80% -30.25% 30.05% 23.65% 24.37% -26.54% -
  Horiz. % 52.47% 102.47% 146.91% 112.96% 91.36% 73.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 28/05/19 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 -
Price 2.7400 3.9900 5.3500 3.2900 2.3000 1.3500 2.0300 -
P/RPS 1.53 2.07 2.93 1.95 1.59 1.17 1.99 -4.28%
  YoY % -26.09% -29.35% 50.26% 22.64% 35.90% -41.21% -
  Horiz. % 76.88% 104.02% 147.24% 97.99% 79.90% 58.79% 100.00%
P/EPS 19.59 24.81 29.10 18.36 15.13 14.32 17.29 2.10%
  YoY % -21.04% -14.74% 58.50% 21.35% 5.66% -17.18% -
  Horiz. % 113.30% 143.49% 168.31% 106.19% 87.51% 82.82% 100.00%
EY 5.10 4.03 3.44 5.45 6.61 6.99 5.78 -2.06%
  YoY % 26.55% 17.15% -36.88% -17.55% -5.44% 20.93% -
  Horiz. % 88.24% 69.72% 59.52% 94.29% 114.36% 120.93% 100.00%
DY 1.82 2.26 1.68 2.74 3.91 5.56 4.43 -13.77%
  YoY % -19.47% 34.52% -38.69% -29.92% -29.68% 25.51% -
  Horiz. % 41.08% 51.02% 37.92% 61.85% 88.26% 125.51% 100.00%
P/NAPS 2.30 3.69 5.69 4.01 3.29 2.20 3.44 -6.48%
  YoY % -37.67% -35.15% 41.90% 21.88% 49.55% -36.05% -
  Horiz. % 66.86% 107.27% 165.41% 116.57% 95.64% 63.95% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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