Highlights

[PADINI] YoY Quarter Result on 2016-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 20-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     90.36%    YoY -     64.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 495,123 462,577 460,434 426,647 340,378 245,590 234,175 13.28%
  YoY % 7.04% 0.47% 7.92% 25.35% 38.60% 4.87% -
  Horiz. % 211.43% 197.53% 196.62% 182.19% 145.35% 104.87% 100.00%
PBT 75,171 72,202 66,974 72,740 44,526 24,116 39,236 11.44%
  YoY % 4.11% 7.81% -7.93% 63.37% 84.63% -38.54% -
  Horiz. % 191.59% 184.02% 170.70% 185.39% 113.48% 61.46% 100.00%
Tax -19,381 -19,028 -17,005 -16,436 -11,456 -7,907 -10,836 10.17%
  YoY % -1.86% -11.90% -3.46% -43.47% -44.88% 27.03% -
  Horiz. % 178.86% 175.60% 156.93% 151.68% 105.72% 72.97% 100.00%
NP 55,790 53,174 49,969 56,304 33,070 16,209 28,400 11.91%
  YoY % 4.92% 6.41% -11.25% 70.26% 104.02% -42.93% -
  Horiz. % 196.44% 187.23% 175.95% 198.25% 116.44% 57.07% 100.00%
NP to SH 55,790 53,203 49,969 54,474 33,070 16,209 28,400 11.91%
  YoY % 4.86% 6.47% -8.27% 64.72% 104.02% -42.93% -
  Horiz. % 196.44% 187.33% 175.95% 191.81% 116.44% 57.07% 100.00%
Tax Rate 25.78 % 26.35 % 25.39 % 22.60 % 25.73 % 32.79 % 27.62 % -1.14%
  YoY % -2.16% 3.78% 12.35% -12.16% -21.53% 18.72% -
  Horiz. % 93.34% 95.40% 91.93% 81.82% 93.16% 118.72% 100.00%
Total Cost 439,333 409,403 410,465 370,343 307,308 229,381 205,775 13.47%
  YoY % 7.31% -0.26% 10.83% 20.51% 33.97% 11.47% -
  Horiz. % 213.50% 198.96% 199.47% 179.97% 149.34% 111.47% 100.00%
Net Worth 782,912 690,804 598,697 521,722 440,799 394,745 388,166 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.70% 177.97% 154.24% 134.41% 113.56% 101.69% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 16,447 16,447 16,447 16,447 16,447 16,447 26,316 -7.53%
  YoY % 0.00% 0.00% -0.00% 0.00% 0.00% -37.50% -
  Horiz. % 62.50% 62.50% 62.50% 62.50% 62.50% 62.50% 100.00%
Div Payout % 29.48 % 30.92 % 32.92 % 30.19 % 49.74 % 101.47 % 92.66 % -17.37%
  YoY % -4.66% -6.08% 9.04% -39.30% -50.98% 9.51% -
  Horiz. % 31.82% 33.37% 35.53% 32.58% 53.68% 109.51% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 782,912 690,804 598,697 521,722 440,799 394,745 388,166 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.70% 177.97% 154.24% 134.41% 113.56% 101.69% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.27 % 11.50 % 10.85 % 13.20 % 9.72 % 6.60 % 12.13 % -1.22%
  YoY % -2.00% 5.99% -17.80% 35.80% 47.27% -45.59% -
  Horiz. % 92.91% 94.81% 89.45% 108.82% 80.13% 54.41% 100.00%
ROE 7.13 % 7.70 % 8.35 % 10.44 % 7.50 % 4.11 % 7.32 % -0.44%
  YoY % -7.40% -7.78% -20.02% 39.20% 82.48% -43.85% -
  Horiz. % 97.40% 105.19% 114.07% 142.62% 102.46% 56.15% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 75.26 70.31 69.98 64.85 51.74 37.33 35.59 13.29%
  YoY % 7.04% 0.47% 7.91% 25.34% 38.60% 4.89% -
  Horiz. % 211.46% 197.56% 196.63% 182.21% 145.38% 104.89% 100.00%
EPS 8.48 8.09 7.60 8.28 5.03 2.46 4.32 11.89%
  YoY % 4.82% 6.45% -8.21% 64.61% 104.47% -43.06% -
  Horiz. % 196.30% 187.27% 175.93% 191.67% 116.44% 56.94% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 4.00 -7.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -37.50% -
  Horiz. % 62.50% 62.50% 62.50% 62.50% 62.50% 62.50% 100.00%
NAPS 1.1900 1.0500 0.9100 0.7930 0.6700 0.6000 0.5900 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.69% 177.97% 154.24% 134.41% 113.56% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 75.26 70.31 69.98 64.85 51.74 37.33 35.59 13.29%
  YoY % 7.04% 0.47% 7.91% 25.34% 38.60% 4.89% -
  Horiz. % 211.46% 197.56% 196.63% 182.21% 145.38% 104.89% 100.00%
EPS 8.48 8.09 7.60 8.28 5.03 2.46 4.32 11.89%
  YoY % 4.82% 6.45% -8.21% 64.61% 104.47% -43.06% -
  Horiz. % 196.30% 187.27% 175.93% 191.67% 116.44% 56.94% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 4.00 -7.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -37.50% -
  Horiz. % 62.50% 62.50% 62.50% 62.50% 62.50% 62.50% 100.00%
NAPS 1.1900 1.0500 0.9100 0.7930 0.6700 0.6000 0.5900 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.69% 177.97% 154.24% 134.41% 113.56% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.2400 3.5100 5.2800 2.5500 1.8700 1.4600 1.8100 -
P/RPS 4.31 4.99 7.54 3.93 3.61 3.91 5.09 -2.73%
  YoY % -13.63% -33.82% 91.86% 8.86% -7.67% -23.18% -
  Horiz. % 84.68% 98.04% 148.13% 77.21% 70.92% 76.82% 100.00%
P/EPS 38.21 43.40 69.52 30.80 37.20 59.26 41.93 -1.54%
  YoY % -11.96% -37.57% 125.71% -17.20% -37.23% 41.33% -
  Horiz. % 91.13% 103.51% 165.80% 73.46% 88.72% 141.33% 100.00%
EY 2.62 2.30 1.44 3.25 2.69 1.69 2.38 1.61%
  YoY % 13.91% 59.72% -55.69% 20.82% 59.17% -28.99% -
  Horiz. % 110.08% 96.64% 60.50% 136.55% 113.03% 71.01% 100.00%
DY 0.77 0.71 0.47 0.98 1.34 1.71 2.21 -16.11%
  YoY % 8.45% 51.06% -52.04% -26.87% -21.64% -22.62% -
  Horiz. % 34.84% 32.13% 21.27% 44.34% 60.63% 77.38% 100.00%
P/NAPS 2.72 3.34 5.80 3.22 2.79 2.43 3.07 -2.00%
  YoY % -18.56% -42.41% 80.12% 15.41% 14.81% -20.85% -
  Horiz. % 88.60% 108.79% 188.93% 104.89% 90.88% 79.15% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 26/02/18 20/02/17 23/02/16 26/02/15 26/02/14 -
Price 3.2400 3.5100 5.3500 2.5800 2.1800 1.4600 1.6600 -
P/RPS 4.31 4.99 7.64 3.98 4.21 3.91 4.66 -1.29%
  YoY % -13.63% -34.69% 91.96% -5.46% 7.67% -16.09% -
  Horiz. % 92.49% 107.08% 163.95% 85.41% 90.34% 83.91% 100.00%
P/EPS 38.21 43.40 70.44 31.16 43.37 59.26 38.46 -0.11%
  YoY % -11.96% -38.39% 126.06% -28.15% -26.81% 54.08% -
  Horiz. % 99.35% 112.84% 183.15% 81.02% 112.77% 154.08% 100.00%
EY 2.62 2.30 1.42 3.21 2.31 1.69 2.60 0.13%
  YoY % 13.91% 61.97% -55.76% 38.96% 36.69% -35.00% -
  Horiz. % 100.77% 88.46% 54.62% 123.46% 88.85% 65.00% 100.00%
DY 0.77 0.71 0.47 0.97 1.15 1.71 2.41 -17.31%
  YoY % 8.45% 51.06% -51.55% -15.65% -32.75% -29.05% -
  Horiz. % 31.95% 29.46% 19.50% 40.25% 47.72% 70.95% 100.00%
P/NAPS 2.72 3.34 5.88 3.25 3.25 2.43 2.81 -0.54%
  YoY % -18.56% -43.20% 80.92% 0.00% 33.74% -13.52% -
  Horiz. % 96.80% 118.86% 209.25% 115.66% 115.66% 86.48% 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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS