Highlights

[PADINI] YoY Quarter Result on 2018-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -68.64%    YoY -     -42.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 329,787 315,175 310,033 269,573 226,748 217,220 201,056 8.59%
  YoY % 4.64% 1.66% 15.01% 18.89% 4.39% 8.04% -
  Horiz. % 164.03% 156.76% 154.20% 134.08% 112.78% 108.04% 100.00%
PBT 26,624 41,909 39,639 44,306 26,738 38,962 34,480 -4.22%
  YoY % -36.47% 5.73% -10.53% 65.70% -31.37% 13.00% -
  Horiz. % 77.22% 121.55% 114.96% 128.50% 77.55% 113.00% 100.00%
Tax -8,662 -10,689 -10,305 -8,259 -7,495 -11,225 -9,168 -0.94%
  YoY % 18.96% -3.73% -24.77% -10.19% 33.23% -22.44% -
  Horiz. % 94.48% 116.59% 112.40% 90.09% 81.75% 122.44% 100.00%
NP 17,962 31,220 29,334 36,047 19,243 27,737 25,312 -5.55%
  YoY % -42.47% 6.43% -18.62% 87.33% -30.62% 9.58% -
  Horiz. % 70.96% 123.34% 115.89% 142.41% 76.02% 109.58% 100.00%
NP to SH 17,964 31,220 28,616 31,830 19,243 27,737 25,312 -5.55%
  YoY % -42.46% 9.10% -10.10% 65.41% -30.62% 9.58% -
  Horiz. % 70.97% 123.34% 113.05% 125.75% 76.02% 109.58% 100.00%
Tax Rate 32.53 % 25.51 % 26.00 % 18.64 % 28.03 % 28.81 % 26.59 % 3.42%
  YoY % 27.52% -1.88% 39.48% -33.50% -2.71% 8.35% -
  Horiz. % 122.34% 95.94% 97.78% 70.10% 105.42% 108.35% 100.00%
Total Cost 311,825 283,955 280,699 233,526 207,505 189,483 175,744 10.02%
  YoY % 9.81% 1.16% 20.20% 12.54% 9.51% 7.82% -
  Horiz. % 177.43% 161.57% 159.72% 132.88% 118.07% 107.82% 100.00%
Net Worth 657,909 565,802 481,801 424,838 388,166 381,587 348,939 11.14%
  YoY % 16.28% 17.43% 13.41% 9.45% 1.72% 9.36% -
  Horiz. % 188.55% 162.15% 138.08% 121.75% 111.24% 109.36% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 16,447 16,447 16,445 16,441 16,447 16,447 13,167 3.78%
  YoY % 0.00% 0.01% 0.03% -0.04% 0.00% 24.91% -
  Horiz. % 124.91% 124.91% 124.90% 124.86% 124.91% 124.91% 100.00%
Div Payout % 91.56 % 52.68 % 57.47 % 51.65 % 85.47 % 59.30 % 52.02 % 9.88%
  YoY % 73.80% -8.33% 11.27% -39.57% 44.13% 13.99% -
  Horiz. % 176.01% 101.27% 110.48% 99.29% 164.30% 113.99% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 657,909 565,802 481,801 424,838 388,166 381,587 348,939 11.14%
  YoY % 16.28% 17.43% 13.41% 9.45% 1.72% 9.36% -
  Horiz. % 188.55% 162.15% 138.08% 121.75% 111.24% 109.36% 100.00%
NOSH 657,909 657,909 657,839 657,644 657,909 657,909 658,376 -0.01%
  YoY % 0.00% 0.01% 0.03% -0.04% 0.00% -0.07% -
  Horiz. % 99.93% 99.93% 99.92% 99.89% 99.93% 99.93% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.45 % 9.91 % 9.46 % 13.37 % 8.49 % 12.77 % 12.59 % -13.02%
  YoY % -45.01% 4.76% -29.24% 57.48% -33.52% 1.43% -
  Horiz. % 43.29% 78.71% 75.14% 106.20% 67.43% 101.43% 100.00%
ROE 2.73 % 5.52 % 5.94 % 7.49 % 4.96 % 7.27 % 7.25 % -15.02%
  YoY % -50.54% -7.07% -20.69% 51.01% -31.77% 0.28% -
  Horiz. % 37.66% 76.14% 81.93% 103.31% 68.41% 100.28% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 50.13 47.91 47.13 40.99 34.46 33.02 30.54 8.61%
  YoY % 4.63% 1.65% 14.98% 18.95% 4.36% 8.12% -
  Horiz. % 164.15% 156.88% 154.32% 134.22% 112.84% 108.12% 100.00%
EPS 2.73 4.75 4.35 4.84 2.92 4.22 3.85 -5.57%
  YoY % -42.53% 9.20% -10.12% 65.75% -30.81% 9.61% -
  Horiz. % 70.91% 123.38% 112.99% 125.71% 75.84% 109.61% 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 1.0000 0.8600 0.7324 0.6460 0.5900 0.5800 0.5300 11.16%
  YoY % 16.28% 17.42% 13.37% 9.49% 1.72% 9.43% -
  Horiz. % 188.68% 162.26% 138.19% 121.89% 111.32% 109.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 50.13 47.91 47.12 40.97 34.46 33.02 30.56 8.59%
  YoY % 4.63% 1.68% 15.01% 18.89% 4.36% 8.05% -
  Horiz. % 164.04% 156.77% 154.19% 134.06% 112.76% 108.05% 100.00%
EPS 2.73 4.75 4.35 4.84 2.92 4.22 3.85 -5.57%
  YoY % -42.53% 9.20% -10.12% 65.75% -30.81% 9.61% -
  Horiz. % 70.91% 123.38% 112.99% 125.71% 75.84% 109.61% 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 1.0000 0.8600 0.7323 0.6457 0.5900 0.5800 0.5304 11.14%
  YoY % 16.28% 17.44% 13.41% 9.44% 1.72% 9.35% -
  Horiz. % 188.54% 162.14% 138.07% 121.74% 111.24% 109.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.8800 4.5500 2.8500 1.3500 1.9200 1.7600 2.1000 -
P/RPS 11.73 9.50 6.05 3.29 5.57 5.33 6.88 9.30%
  YoY % 23.47% 57.02% 83.89% -40.93% 4.50% -22.53% -
  Horiz. % 170.49% 138.08% 87.94% 47.82% 80.96% 77.47% 100.00%
P/EPS 215.35 95.88 65.52 27.89 65.64 41.75 54.62 25.68%
  YoY % 124.60% 46.34% 134.92% -57.51% 57.22% -23.56% -
  Horiz. % 394.27% 175.54% 119.96% 51.06% 120.18% 76.44% 100.00%
EY 0.46 1.04 1.53 3.59 1.52 2.40 1.83 -20.55%
  YoY % -55.77% -32.03% -57.38% 136.18% -36.67% 31.15% -
  Horiz. % 25.14% 56.83% 83.61% 196.17% 83.06% 131.15% 100.00%
DY 0.43 0.55 0.88 1.85 1.30 1.42 0.95 -12.37%
  YoY % -21.82% -37.50% -52.43% 42.31% -8.45% 49.47% -
  Horiz. % 45.26% 57.89% 92.63% 194.74% 136.84% 149.47% 100.00%
P/NAPS 5.88 5.29 3.89 2.09 3.25 3.03 3.96 6.81%
  YoY % 11.15% 35.99% 86.12% -35.69% 7.26% -23.48% -
  Horiz. % 148.48% 133.59% 98.23% 52.78% 82.07% 76.52% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 25/11/16 26/11/15 26/11/14 25/11/13 28/11/12 -
Price 5.5200 5.0900 2.8200 1.5900 1.7700 1.6500 1.8200 -
P/RPS 11.01 10.63 5.98 3.88 5.14 5.00 5.96 10.77%
  YoY % 3.57% 77.76% 54.12% -24.51% 2.80% -16.11% -
  Horiz. % 184.73% 178.36% 100.34% 65.10% 86.24% 83.89% 100.00%
P/EPS 202.16 107.26 64.83 32.85 60.52 39.14 47.34 27.36%
  YoY % 88.48% 65.45% 97.35% -45.72% 54.62% -17.32% -
  Horiz. % 427.04% 226.57% 136.95% 69.39% 127.84% 82.68% 100.00%
EY 0.49 0.93 1.54 3.04 1.65 2.56 2.11 -21.59%
  YoY % -47.31% -39.61% -49.34% 84.24% -35.55% 21.33% -
  Horiz. % 23.22% 44.08% 72.99% 144.08% 78.20% 121.33% 100.00%
DY 0.45 0.49 0.89 1.57 1.41 1.52 1.10 -13.83%
  YoY % -8.16% -44.94% -43.31% 11.35% -7.24% 38.18% -
  Horiz. % 40.91% 44.55% 80.91% 142.73% 128.18% 138.18% 100.00%
P/NAPS 5.52 5.92 3.85 2.46 3.00 2.84 3.43 8.25%
  YoY % -6.76% 53.77% 56.50% -18.00% 5.63% -17.20% -
  Horiz. % 160.93% 172.59% 112.24% 71.72% 87.46% 82.80% 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.
 


 

261  244  519  1156 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.35+0.005 
 JAG 0.055+0.005 
 HSI-C5D 0.40-0.035 
 DAYANG 1.380.00 
 PERDANA 0.390.00 
 DYNACIA 0.090.00 
 HSI-C3V 0.105-0.035 
 FGV 1.19+0.07 
 HUAAN 0.26+0.005 
 DESTINI 0.33-0.015 
Partners & Brokers