Highlights

[PADINI] YoY Quarter Result on 2017-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -20.92%    YoY -     9.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 310,720 338,040 329,787 315,175 310,033 269,573 226,748 5.39%
  YoY % -8.08% 2.50% 4.64% 1.66% 15.01% 18.89% -
  Horiz. % 137.03% 149.08% 145.44% 139.00% 136.73% 118.89% 100.00%
PBT 28,193 26,875 26,624 41,909 39,639 44,306 26,738 0.89%
  YoY % 4.90% 0.94% -36.47% 5.73% -10.53% 65.70% -
  Horiz. % 105.44% 100.51% 99.57% 156.74% 148.25% 165.70% 100.00%
Tax -7,474 -7,267 -8,662 -10,689 -10,305 -8,259 -7,495 -0.05%
  YoY % -2.85% 16.10% 18.96% -3.73% -24.77% -10.19% -
  Horiz. % 99.72% 96.96% 115.57% 142.62% 137.49% 110.19% 100.00%
NP 20,719 19,608 17,962 31,220 29,334 36,047 19,243 1.24%
  YoY % 5.67% 9.16% -42.47% 6.43% -18.62% 87.33% -
  Horiz. % 107.67% 101.90% 93.34% 162.24% 152.44% 187.33% 100.00%
NP to SH 20,719 19,608 17,964 31,220 28,616 31,830 19,243 1.24%
  YoY % 5.67% 9.15% -42.46% 9.10% -10.10% 65.41% -
  Horiz. % 107.67% 101.90% 93.35% 162.24% 148.71% 165.41% 100.00%
Tax Rate 26.51 % 27.04 % 32.53 % 25.51 % 26.00 % 18.64 % 28.03 % -0.92%
  YoY % -1.96% -16.88% 27.52% -1.88% 39.48% -33.50% -
  Horiz. % 94.58% 96.47% 116.05% 91.01% 92.76% 66.50% 100.00%
Total Cost 290,001 318,432 311,825 283,955 280,699 233,526 207,505 5.73%
  YoY % -8.93% 2.12% 9.81% 1.16% 20.20% 12.54% -
  Horiz. % 139.76% 153.46% 150.27% 136.84% 135.27% 112.54% 100.00%
Net Worth 782,912 743,437 657,909 565,802 481,801 424,838 388,166 12.39%
  YoY % 5.31% 13.00% 16.28% 17.43% 13.41% 9.45% -
  Horiz. % 201.70% 191.53% 169.49% 145.76% 124.12% 109.45% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 16,447 16,447 16,447 16,445 16,441 16,447 -
  YoY % 0.00% 0.00% 0.00% 0.01% 0.03% -0.04% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 99.99% 99.96% 100.00%
Div Payout % - % 83.88 % 91.56 % 52.68 % 57.47 % 51.65 % 85.47 % -
  YoY % 0.00% -8.39% 73.80% -8.33% 11.27% -39.57% -
  Horiz. % 0.00% 98.14% 107.13% 61.64% 67.24% 60.43% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 782,912 743,437 657,909 565,802 481,801 424,838 388,166 12.39%
  YoY % 5.31% 13.00% 16.28% 17.43% 13.41% 9.45% -
  Horiz. % 201.70% 191.53% 169.49% 145.76% 124.12% 109.45% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,839 657,644 657,909 0.00%
  YoY % 0.00% 0.00% 0.00% 0.01% 0.03% -0.04% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.99% 99.96% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.67 % 5.80 % 5.45 % 9.91 % 9.46 % 13.37 % 8.49 % -3.94%
  YoY % 15.00% 6.42% -45.01% 4.76% -29.24% 57.48% -
  Horiz. % 78.56% 68.32% 64.19% 116.73% 111.43% 157.48% 100.00%
ROE 2.65 % 2.64 % 2.73 % 5.52 % 5.94 % 7.49 % 4.96 % -9.91%
  YoY % 0.38% -3.30% -50.54% -7.07% -20.69% 51.01% -
  Horiz. % 53.43% 53.23% 55.04% 111.29% 119.76% 151.01% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 47.23 51.38 50.13 47.91 47.13 40.99 34.46 5.39%
  YoY % -8.08% 2.49% 4.63% 1.65% 14.98% 18.95% -
  Horiz. % 137.06% 149.10% 145.47% 139.03% 136.77% 118.95% 100.00%
EPS 3.15 2.98 2.73 4.75 4.35 4.84 2.92 1.27%
  YoY % 5.70% 9.16% -42.53% 9.20% -10.12% 65.75% -
  Horiz. % 107.88% 102.05% 93.49% 162.67% 148.97% 165.75% 100.00%
DPS 0.00 2.50 2.50 2.50 2.50 2.50 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1900 1.1300 1.0000 0.8600 0.7324 0.6460 0.5900 12.39%
  YoY % 5.31% 13.00% 16.28% 17.42% 13.37% 9.49% -
  Horiz. % 201.69% 191.53% 169.49% 145.76% 124.14% 109.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 47.23 51.38 50.13 47.91 47.12 40.97 34.46 5.39%
  YoY % -8.08% 2.49% 4.63% 1.68% 15.01% 18.89% -
  Horiz. % 137.06% 149.10% 145.47% 139.03% 136.74% 118.89% 100.00%
EPS 3.15 2.98 2.73 4.75 4.35 4.84 2.92 1.27%
  YoY % 5.70% 9.16% -42.53% 9.20% -10.12% 65.75% -
  Horiz. % 107.88% 102.05% 93.49% 162.67% 148.97% 165.75% 100.00%
DPS 0.00 2.50 2.50 2.50 2.50 2.50 2.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1900 1.1300 1.0000 0.8600 0.7323 0.6457 0.5900 12.39%
  YoY % 5.31% 13.00% 16.28% 17.44% 13.41% 9.44% -
  Horiz. % 201.69% 191.53% 169.49% 145.76% 124.12% 109.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.3300 3.8200 5.8800 4.5500 2.8500 1.3500 1.9200 -
P/RPS 4.93 7.43 11.73 9.50 6.05 3.29 5.57 -2.01%
  YoY % -33.65% -36.66% 23.47% 57.02% 83.89% -40.93% -
  Horiz. % 88.51% 133.39% 210.59% 170.56% 108.62% 59.07% 100.00%
P/EPS 73.99 128.17 215.35 95.88 65.52 27.89 65.64 2.01%
  YoY % -42.27% -40.48% 124.60% 46.34% 134.92% -57.51% -
  Horiz. % 112.72% 195.26% 328.08% 146.07% 99.82% 42.49% 100.00%
EY 1.35 0.78 0.46 1.04 1.53 3.59 1.52 -1.96%
  YoY % 73.08% 69.57% -55.77% -32.03% -57.38% 136.18% -
  Horiz. % 88.82% 51.32% 30.26% 68.42% 100.66% 236.18% 100.00%
DY 0.00 0.65 0.43 0.55 0.88 1.85 1.30 -
  YoY % 0.00% 51.16% -21.82% -37.50% -52.43% 42.31% -
  Horiz. % 0.00% 50.00% 33.08% 42.31% 67.69% 142.31% 100.00%
P/NAPS 1.96 3.38 5.88 5.29 3.89 2.09 3.25 -8.08%
  YoY % -42.01% -42.52% 11.15% 35.99% 86.12% -35.69% -
  Horiz. % 60.31% 104.00% 180.92% 162.77% 119.69% 64.31% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 27/11/19 29/11/18 29/11/17 25/11/16 26/11/15 26/11/14 -
Price 2.6800 3.4800 5.5200 5.0900 2.8200 1.5900 1.7700 -
P/RPS 5.67 6.77 11.01 10.63 5.98 3.88 5.14 1.65%
  YoY % -16.25% -38.51% 3.57% 77.76% 54.12% -24.51% -
  Horiz. % 110.31% 131.71% 214.20% 206.81% 116.34% 75.49% 100.00%
P/EPS 85.10 116.76 202.16 107.26 64.83 32.85 60.52 5.84%
  YoY % -27.12% -42.24% 88.48% 65.45% 97.35% -45.72% -
  Horiz. % 140.61% 192.93% 334.04% 177.23% 107.12% 54.28% 100.00%
EY 1.18 0.86 0.49 0.93 1.54 3.04 1.65 -5.43%
  YoY % 37.21% 75.51% -47.31% -39.61% -49.34% 84.24% -
  Horiz. % 71.52% 52.12% 29.70% 56.36% 93.33% 184.24% 100.00%
DY 0.00 0.72 0.45 0.49 0.89 1.57 1.41 -
  YoY % 0.00% 60.00% -8.16% -44.94% -43.31% 11.35% -
  Horiz. % 0.00% 51.06% 31.91% 34.75% 63.12% 111.35% 100.00%
P/NAPS 2.25 3.08 5.52 5.92 3.85 2.46 3.00 -4.68%
  YoY % -26.95% -44.20% -6.76% 53.77% 56.50% -18.00% -
  Horiz. % 75.00% 102.67% 184.00% 197.33% 128.33% 82.00% 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
 
 

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!
PARTNERS & BROKERS