Highlights

[PADINI] YoY Quarter Result on 2019-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -63.98%    YoY -     9.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 338,040 329,787 315,175 310,033 269,573 226,748 217,220 7.65%
  YoY % 2.50% 4.64% 1.66% 15.01% 18.89% 4.39% -
  Horiz. % 155.62% 151.82% 145.09% 142.73% 124.10% 104.39% 100.00%
PBT 26,875 26,624 41,909 39,639 44,306 26,738 38,962 -6.00%
  YoY % 0.94% -36.47% 5.73% -10.53% 65.70% -31.37% -
  Horiz. % 68.98% 68.33% 107.56% 101.74% 113.72% 68.63% 100.00%
Tax -7,267 -8,662 -10,689 -10,305 -8,259 -7,495 -11,225 -6.99%
  YoY % 16.10% 18.96% -3.73% -24.77% -10.19% 33.23% -
  Horiz. % 64.74% 77.17% 95.22% 91.80% 73.58% 66.77% 100.00%
NP 19,608 17,962 31,220 29,334 36,047 19,243 27,737 -5.61%
  YoY % 9.16% -42.47% 6.43% -18.62% 87.33% -30.62% -
  Horiz. % 70.69% 64.76% 112.56% 105.76% 129.96% 69.38% 100.00%
NP to SH 19,608 17,964 31,220 28,616 31,830 19,243 27,737 -5.61%
  YoY % 9.15% -42.46% 9.10% -10.10% 65.41% -30.62% -
  Horiz. % 70.69% 64.77% 112.56% 103.17% 114.76% 69.38% 100.00%
Tax Rate 27.04 % 32.53 % 25.51 % 26.00 % 18.64 % 28.03 % 28.81 % -1.05%
  YoY % -16.88% 27.52% -1.88% 39.48% -33.50% -2.71% -
  Horiz. % 93.86% 112.91% 88.55% 90.25% 64.70% 97.29% 100.00%
Total Cost 318,432 311,825 283,955 280,699 233,526 207,505 189,483 9.03%
  YoY % 2.12% 9.81% 1.16% 20.20% 12.54% 9.51% -
  Horiz. % 168.05% 164.57% 149.86% 148.14% 123.24% 109.51% 100.00%
Net Worth 743,437 657,909 565,802 481,801 424,838 388,166 381,587 11.75%
  YoY % 13.00% 16.28% 17.43% 13.41% 9.45% 1.72% -
  Horiz. % 194.83% 172.41% 148.28% 126.26% 111.33% 101.72% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 16,447 16,447 16,447 16,445 16,441 16,447 16,447 0.00%
  YoY % 0.00% 0.00% 0.01% 0.03% -0.04% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 99.96% 100.00% 100.00%
Div Payout % 83.88 % 91.56 % 52.68 % 57.47 % 51.65 % 85.47 % 59.30 % 5.95%
  YoY % -8.39% 73.80% -8.33% 11.27% -39.57% 44.13% -
  Horiz. % 141.45% 154.40% 88.84% 96.91% 87.10% 144.13% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 743,437 657,909 565,802 481,801 424,838 388,166 381,587 11.75%
  YoY % 13.00% 16.28% 17.43% 13.41% 9.45% 1.72% -
  Horiz. % 194.83% 172.41% 148.28% 126.26% 111.33% 101.72% 100.00%
NOSH 657,909 657,909 657,909 657,839 657,644 657,909 657,909 0.00%
  YoY % 0.00% 0.00% 0.01% 0.03% -0.04% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 99.96% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.80 % 5.45 % 9.91 % 9.46 % 13.37 % 8.49 % 12.77 % -12.32%
  YoY % 6.42% -45.01% 4.76% -29.24% 57.48% -33.52% -
  Horiz. % 45.42% 42.68% 77.60% 74.08% 104.70% 66.48% 100.00%
ROE 2.64 % 2.73 % 5.52 % 5.94 % 7.49 % 4.96 % 7.27 % -15.53%
  YoY % -3.30% -50.54% -7.07% -20.69% 51.01% -31.77% -
  Horiz. % 36.31% 37.55% 75.93% 81.71% 103.03% 68.23% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.38 50.13 47.91 47.13 40.99 34.46 33.02 7.64%
  YoY % 2.49% 4.63% 1.65% 14.98% 18.95% 4.36% -
  Horiz. % 155.60% 151.82% 145.09% 142.73% 124.14% 104.36% 100.00%
EPS 2.98 2.73 4.75 4.35 4.84 2.92 4.22 -5.63%
  YoY % 9.16% -42.53% 9.20% -10.12% 65.75% -30.81% -
  Horiz. % 70.62% 64.69% 112.56% 103.08% 114.69% 69.19% 100.00%
DPS 2.50 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. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1300 1.0000 0.8600 0.7324 0.6460 0.5900 0.5800 11.75%
  YoY % 13.00% 16.28% 17.42% 13.37% 9.49% 1.72% -
  Horiz. % 194.83% 172.41% 148.28% 126.28% 111.38% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.38 50.13 47.91 47.12 40.97 34.46 33.02 7.64%
  YoY % 2.49% 4.63% 1.68% 15.01% 18.89% 4.36% -
  Horiz. % 155.60% 151.82% 145.09% 142.70% 124.08% 104.36% 100.00%
EPS 2.98 2.73 4.75 4.35 4.84 2.92 4.22 -5.63%
  YoY % 9.16% -42.53% 9.20% -10.12% 65.75% -30.81% -
  Horiz. % 70.62% 64.69% 112.56% 103.08% 114.69% 69.19% 100.00%
DPS 2.50 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. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1300 1.0000 0.8600 0.7323 0.6457 0.5900 0.5800 11.75%
  YoY % 13.00% 16.28% 17.44% 13.41% 9.44% 1.72% -
  Horiz. % 194.83% 172.41% 148.28% 126.26% 111.33% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.8200 5.8800 4.5500 2.8500 1.3500 1.9200 1.7600 -
P/RPS 7.43 11.73 9.50 6.05 3.29 5.57 5.33 5.69%
  YoY % -36.66% 23.47% 57.02% 83.89% -40.93% 4.50% -
  Horiz. % 139.40% 220.08% 178.24% 113.51% 61.73% 104.50% 100.00%
P/EPS 128.17 215.35 95.88 65.52 27.89 65.64 41.75 20.55%
  YoY % -40.48% 124.60% 46.34% 134.92% -57.51% 57.22% -
  Horiz. % 306.99% 515.81% 229.65% 156.93% 66.80% 157.22% 100.00%
EY 0.78 0.46 1.04 1.53 3.59 1.52 2.40 -17.08%
  YoY % 69.57% -55.77% -32.03% -57.38% 136.18% -36.67% -
  Horiz. % 32.50% 19.17% 43.33% 63.75% 149.58% 63.33% 100.00%
DY 0.65 0.43 0.55 0.88 1.85 1.30 1.42 -12.21%
  YoY % 51.16% -21.82% -37.50% -52.43% 42.31% -8.45% -
  Horiz. % 45.77% 30.28% 38.73% 61.97% 130.28% 91.55% 100.00%
P/NAPS 3.38 5.88 5.29 3.89 2.09 3.25 3.03 1.84%
  YoY % -42.52% 11.15% 35.99% 86.12% -35.69% 7.26% -
  Horiz. % 111.55% 194.06% 174.59% 128.38% 68.98% 107.26% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 29/11/17 25/11/16 26/11/15 26/11/14 25/11/13 -
Price 3.4800 5.5200 5.0900 2.8200 1.5900 1.7700 1.6500 -
P/RPS 6.77 11.01 10.63 5.98 3.88 5.14 5.00 5.18%
  YoY % -38.51% 3.57% 77.76% 54.12% -24.51% 2.80% -
  Horiz. % 135.40% 220.20% 212.60% 119.60% 77.60% 102.80% 100.00%
P/EPS 116.76 202.16 107.26 64.83 32.85 60.52 39.14 19.97%
  YoY % -42.24% 88.48% 65.45% 97.35% -45.72% 54.62% -
  Horiz. % 298.31% 516.50% 274.04% 165.64% 83.93% 154.62% 100.00%
EY 0.86 0.49 0.93 1.54 3.04 1.65 2.56 -16.62%
  YoY % 75.51% -47.31% -39.61% -49.34% 84.24% -35.55% -
  Horiz. % 33.59% 19.14% 36.33% 60.16% 118.75% 64.45% 100.00%
DY 0.72 0.45 0.49 0.89 1.57 1.41 1.52 -11.70%
  YoY % 60.00% -8.16% -44.94% -43.31% 11.35% -7.24% -
  Horiz. % 47.37% 29.61% 32.24% 58.55% 103.29% 92.76% 100.00%
P/NAPS 3.08 5.52 5.92 3.85 2.46 3.00 2.84 1.36%
  YoY % -44.20% -6.76% 53.77% 56.50% -18.00% 5.63% -
  Horiz. % 108.45% 194.37% 208.45% 135.56% 86.62% 105.63% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

345  447  460  668 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.46+0.015 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.505-0.03 
 MLAB 0.02+0.005 
 SAPNRG 0.105-0.005 
 ARMADA 0.175-0.01 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.47+0.03 

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