Highlights

[PADINI] YoY 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 -     6.33%    YoY -     105.50%
Quarter Report


View:


Show?  YoY % Horiz. %

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 516,470 477,911 460,485 348,875 221,944 196,009 177,037 19.53%
  YoY % 8.07% 3.78% 31.99% 57.19% 13.23% 10.72% -
  Horiz. % 291.73% 269.95% 260.11% 197.06% 125.37% 110.72% 100.00%
PBT 73,382 80,724 54,433 51,552 22,011 19,460 21,792 22.42%
  YoY % -9.10% 48.30% 5.59% 134.21% 13.11% -10.70% -
  Horiz. % 336.74% 370.43% 249.78% 236.56% 101.00% 89.30% 100.00%
Tax -18,946 -23,436 -14,952 -13,665 -3,654 -5,797 -6,126 20.69%
  YoY % 19.16% -56.74% -9.42% -273.97% 36.97% 5.37% -
  Horiz. % 309.27% 382.57% 244.07% 223.07% 59.65% 94.63% 100.00%
NP 54,436 57,288 39,481 37,887 18,357 13,663 15,666 23.06%
  YoY % -4.98% 45.10% 4.21% 106.39% 34.36% -12.79% -
  Horiz. % 347.48% 365.68% 252.02% 241.84% 117.18% 87.21% 100.00%
NP to SH 54,436 57,288 39,481 37,355 18,178 13,663 15,666 23.06%
  YoY % -4.98% 45.10% 5.69% 105.50% 33.05% -12.79% -
  Horiz. % 347.48% 365.68% 252.02% 238.45% 116.03% 87.21% 100.00%
Tax Rate 25.82 % 29.03 % 27.47 % 26.51 % 16.60 % 29.79 % 28.11 % -1.41%
  YoY % -11.06% 5.68% 3.62% 59.70% -44.28% 5.98% -
  Horiz. % 91.85% 103.27% 97.72% 94.31% 59.05% 105.98% 100.00%
Total Cost 462,034 420,623 421,004 310,988 203,587 182,346 161,371 19.15%
  YoY % 9.85% -0.09% 35.38% 52.75% 11.65% 13.00% -
  Horiz. % 286.32% 260.66% 260.89% 192.72% 126.16% 113.00% 100.00%
Net Worth 743,437 651,330 552,643 466,937 408,346 386,842 375,008 12.08%
  YoY % 14.14% 17.86% 18.35% 14.35% 5.56% 3.16% -
  Horiz. % 198.25% 173.68% 147.37% 124.51% 108.89% 103.16% 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 16,447 16,447 16,447 16,441 16,465 16,419 13,158 3.79%
  YoY % 0.00% 0.00% 0.04% -0.15% 0.28% 24.79% -
  Horiz. % 125.00% 125.00% 125.00% 124.95% 125.14% 124.79% 100.00%
Div Payout % 30.21 % 28.71 % 41.66 % 44.01 % 90.58 % 120.17 % 83.99 % -15.66%
  YoY % 5.22% -31.08% -5.34% -51.41% -24.62% 43.08% -
  Horiz. % 35.97% 34.18% 49.60% 52.40% 107.85% 143.08% 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 743,437 651,330 552,643 466,937 408,346 386,842 375,008 12.08%
  YoY % 14.14% 17.86% 18.35% 14.35% 5.56% 3.16% -
  Horiz. % 198.25% 173.68% 147.37% 124.51% 108.89% 103.16% 100.00%
NOSH 657,909 657,909 657,909 657,658 658,623 656,778 657,909 0.00%
  YoY % 0.00% 0.00% 0.04% -0.15% 0.28% -0.17% -
  Horiz. % 100.00% 100.00% 100.00% 99.96% 100.11% 99.83% 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 10.54 % 11.99 % 8.57 % 10.86 % 8.27 % 6.97 % 8.85 % 2.95%
  YoY % -12.09% 39.91% -21.09% 31.32% 18.65% -21.24% -
  Horiz. % 119.10% 135.48% 96.84% 122.71% 93.45% 78.76% 100.00%
ROE 7.32 % 8.80 % 7.14 % 8.00 % 4.45 % 3.53 % 4.18 % 9.78%
  YoY % -16.82% 23.25% -10.75% 79.78% 26.06% -15.55% -
  Horiz. % 175.12% 210.53% 170.81% 191.39% 106.46% 84.45% 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 78.50 72.64 69.99 53.05 33.70 29.84 26.91 19.52%
  YoY % 8.07% 3.79% 31.93% 57.42% 12.94% 10.89% -
  Horiz. % 291.71% 269.94% 260.09% 197.14% 125.23% 110.89% 100.00%
EPS 8.27 8.71 6.00 5.68 2.76 2.08 2.38 23.06%
  YoY % -5.05% 45.17% 5.63% 105.80% 32.69% -12.61% -
  Horiz. % 347.48% 365.97% 252.10% 238.66% 115.97% 87.39% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.00 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 125.00% 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 78.50 72.64 69.99 53.03 33.73 29.79 26.91 19.52%
  YoY % 8.07% 3.79% 31.98% 57.22% 13.23% 10.70% -
  Horiz. % 291.71% 269.94% 260.09% 197.06% 125.34% 110.70% 100.00%
EPS 8.27 8.71 6.00 5.68 2.76 2.08 2.38 23.06%
  YoY % -5.05% 45.17% 5.63% 105.80% 32.69% -12.61% -
  Horiz. % 347.48% 365.97% 252.10% 238.66% 115.97% 87.39% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.00 3.79%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 125.00% 100.00%
NAPS 1.1300 0.9900 0.8400 0.7097 0.6207 0.5880 0.5700 12.08%
  YoY % 14.14% 17.86% 18.36% 14.34% 5.56% 3.16% -
  Horiz. % 198.25% 173.68% 147.37% 124.51% 108.89% 103.16% 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 4.61 8.22 5.03 4.47 3.95 6.60 7.02 -6.77%
  YoY % -43.92% 63.42% 12.53% 13.16% -40.15% -5.98% -
  Horiz. % 65.67% 117.09% 71.65% 63.68% 56.27% 94.02% 100.00%
P/EPS 43.75 68.56 58.66 41.73 48.19 94.70 79.37 -9.45%
  YoY % -36.19% 16.88% 40.57% -13.41% -49.11% 19.31% -
  Horiz. % 55.12% 86.38% 73.91% 52.58% 60.72% 119.31% 100.00%
EY 2.29 1.46 1.70 2.40 2.08 1.06 1.26 10.46%
  YoY % 56.85% -14.12% -29.17% 15.38% 96.23% -15.87% -
  Horiz. % 181.75% 115.87% 134.92% 190.48% 165.08% 84.13% 100.00%
DY 0.69 0.42 0.71 1.05 1.88 1.27 1.06 -6.90%
  YoY % 64.29% -40.85% -32.38% -44.15% 48.03% 19.81% -
  Horiz. % 65.09% 39.62% 66.98% 99.06% 177.36% 119.81% 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 4.31 8.31 6.04 4.96 4.01 6.33 6.17 -5.80%
  YoY % -48.13% 37.58% 21.77% 23.69% -36.65% 2.59% -
  Horiz. % 69.85% 134.68% 97.89% 80.39% 64.99% 102.59% 100.00%
P/EPS 40.85 69.36 70.49 46.30 48.91 90.85 69.71 -8.52%
  YoY % -41.10% -1.60% 52.25% -5.34% -46.16% 30.33% -
  Horiz. % 58.60% 99.50% 101.12% 66.42% 70.16% 130.33% 100.00%
EY 2.45 1.44 1.42 2.16 2.04 1.10 1.43 9.38%
  YoY % 70.14% 1.41% -34.26% 5.88% 85.45% -23.08% -
  Horiz. % 171.33% 100.70% 99.30% 151.05% 142.66% 76.92% 100.00%
DY 0.74 0.41 0.59 0.95 1.85 1.32 1.20 -7.74%
  YoY % 80.49% -30.51% -37.89% -48.65% 40.15% 10.00% -
  Horiz. % 61.67% 34.17% 49.17% 79.17% 154.17% 110.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

215  118  321  1633 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.14+0.015 
 ARMADA 0.14+0.005 
 JAKS 0.815+0.055 
 HSI-C9J 0.17-0.035 
 HSI-H8M 0.60+0.06 
 DSONIC-WA 0.29+0.015 
 FPGROUP 0.61+0.035 
 MCT 0.165+0.03 
 PPHB 0.745+0.105 
 BRIGHT 0.205+0.035 

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