Highlights

[PADINI] YoY Quarter Result on 2015-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     64.06%    YoY -     25.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 425,269 373,737 342,367 283,622 218,854 203,990 176,006 15.83%
  YoY % 13.79% 9.16% 20.71% 29.59% 7.29% 15.90% -
  Horiz. % 241.62% 212.34% 194.52% 161.14% 124.34% 115.90% 100.00%
PBT 50,041 46,401 46,281 38,970 28,061 33,234 31,928 7.77%
  YoY % 7.84% 0.26% 18.76% 38.88% -15.57% 4.09% -
  Horiz. % 156.73% 145.33% 144.95% 122.06% 87.89% 104.09% 100.00%
Tax -10,262 -11,584 -11,151 -12,377 -6,948 -8,694 -7,641 5.04%
  YoY % 11.41% -3.88% 9.91% -78.14% 20.08% -13.78% -
  Horiz. % 134.30% 151.60% 145.94% 161.98% 90.93% 113.78% 100.00%
NP 39,779 34,817 35,130 26,593 21,113 24,540 24,287 8.57%
  YoY % 14.25% -0.89% 32.10% 25.96% -13.96% 1.04% -
  Horiz. % 163.79% 143.36% 144.65% 109.49% 86.93% 101.04% 100.00%
NP to SH 39,779 34,817 35,130 26,593 21,113 24,540 24,287 8.57%
  YoY % 14.25% -0.89% 32.10% 25.96% -13.96% 1.04% -
  Horiz. % 163.79% 143.36% 144.65% 109.49% 86.93% 101.04% 100.00%
Tax Rate 20.51 % 24.96 % 24.09 % 31.76 % 24.76 % 26.16 % 23.93 % -2.54%
  YoY % -17.83% 3.61% -24.15% 28.27% -5.35% 9.32% -
  Horiz. % 85.71% 104.30% 100.67% 132.72% 103.47% 109.32% 100.00%
Total Cost 385,490 338,920 307,237 257,029 197,741 179,450 151,719 16.81%
  YoY % 13.74% 10.31% 19.53% 29.98% 10.19% 18.28% -
  Horiz. % 254.08% 223.39% 202.50% 169.41% 130.33% 118.28% 100.00%
Net Worth 618,434 539,485 460,536 403,298 388,166 367,980 335,533 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.49% 9.67% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.67% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 26,316 26,316 26,316 16,447 16,447 13,142 13,158 12.24%
  YoY % 0.00% 0.00% 60.00% 0.00% 25.15% -0.12% -
  Horiz. % 200.00% 200.00% 200.00% 125.00% 125.00% 99.88% 100.00%
Div Payout % 66.16 % 75.58 % 74.91 % 61.85 % 77.90 % 53.55 % 54.18 % 3.38%
  YoY % -12.46% 0.89% 21.12% -20.60% 45.47% -1.16% -
  Horiz. % 122.11% 139.50% 138.26% 114.16% 143.78% 98.84% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 618,434 539,485 460,536 403,298 388,166 367,980 335,533 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.49% 9.67% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.67% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,108 657,909 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.12% -0.12% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.88% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.35 % 9.32 % 10.26 % 9.38 % 9.65 % 12.03 % 13.80 % -6.28%
  YoY % 0.32% -9.16% 9.38% -2.80% -19.78% -12.83% -
  Horiz. % 67.75% 67.54% 74.35% 67.97% 69.93% 87.17% 100.00%
ROE 6.43 % 6.45 % 7.63 % 6.59 % 5.44 % 6.67 % 7.24 % -1.96%
  YoY % -0.31% -15.47% 15.78% 21.14% -18.44% -7.87% -
  Horiz. % 88.81% 89.09% 105.39% 91.02% 75.14% 92.13% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 64.64 56.81 52.04 43.11 33.27 31.04 26.75 15.83%
  YoY % 13.78% 9.17% 20.71% 29.58% 7.18% 16.04% -
  Horiz. % 241.64% 212.37% 194.54% 161.16% 124.37% 116.04% 100.00%
EPS 6.05 5.29 5.34 4.04 3.18 3.73 3.69 8.59%
  YoY % 14.37% -0.94% 32.18% 27.04% -14.75% 1.08% -
  Horiz. % 163.96% 143.36% 144.72% 109.49% 86.18% 101.08% 100.00%
DPS 4.00 4.00 4.00 2.50 2.50 2.00 2.00 12.24%
  YoY % 0.00% 0.00% 60.00% 0.00% 25.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 125.00% 125.00% 100.00% 100.00%
NAPS 0.9400 0.8200 0.7000 0.6130 0.5900 0.5600 0.5100 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.36% 9.80% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 64.64 56.81 52.04 43.11 33.27 31.01 26.75 15.83%
  YoY % 13.78% 9.17% 20.71% 29.58% 7.29% 15.93% -
  Horiz. % 241.64% 212.37% 194.54% 161.16% 124.37% 115.93% 100.00%
EPS 6.05 5.29 5.34 4.04 3.21 3.73 3.69 8.59%
  YoY % 14.37% -0.94% 32.18% 25.86% -13.94% 1.08% -
  Horiz. % 163.96% 143.36% 144.72% 109.49% 86.99% 101.08% 100.00%
DPS 4.00 4.00 4.00 2.50 2.50 2.00 2.00 12.24%
  YoY % 0.00% 0.00% 60.00% 0.00% 25.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 125.00% 125.00% 100.00% 100.00%
NAPS 0.9400 0.8200 0.7000 0.6130 0.5900 0.5593 0.5100 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.49% 9.67% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.4700 3.0000 2.0700 1.4600 1.9100 1.9200 1.4500 -
P/RPS 6.92 5.28 3.98 3.39 5.74 6.18 5.42 4.15%
  YoY % 31.06% 32.66% 17.40% -40.94% -7.12% 14.02% -
  Horiz. % 127.68% 97.42% 73.43% 62.55% 105.90% 114.02% 100.00%
P/EPS 73.93 56.69 38.77 36.12 59.52 51.41 39.28 11.11%
  YoY % 30.41% 46.22% 7.34% -39.31% 15.78% 30.88% -
  Horiz. % 188.21% 144.32% 98.70% 91.96% 151.53% 130.88% 100.00%
EY 1.35 1.76 2.58 2.77 1.68 1.95 2.55 -10.05%
  YoY % -23.30% -31.78% -6.86% 64.88% -13.85% -23.53% -
  Horiz. % 52.94% 69.02% 101.18% 108.63% 65.88% 76.47% 100.00%
DY 0.89 1.33 1.93 1.71 1.31 1.04 1.38 -7.05%
  YoY % -33.08% -31.09% 12.87% 30.53% 25.96% -24.64% -
  Horiz. % 64.49% 96.38% 139.86% 123.91% 94.93% 75.36% 100.00%
P/NAPS 4.76 3.66 2.96 2.38 3.24 3.43 2.84 8.98%
  YoY % 30.05% 23.65% 24.37% -26.54% -5.54% 20.77% -
  Horiz. % 167.61% 128.87% 104.23% 83.80% 114.08% 120.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 30/05/13 30/05/12 -
Price 5.3500 3.2900 2.3000 1.3500 2.0300 2.0800 1.8000 -
P/RPS 8.28 5.79 4.42 3.13 6.10 6.70 6.73 3.51%
  YoY % 43.01% 31.00% 41.21% -48.69% -8.96% -0.45% -
  Horiz. % 123.03% 86.03% 65.68% 46.51% 90.64% 99.55% 100.00%
P/EPS 88.48 62.17 43.07 33.40 63.26 55.70 48.76 10.44%
  YoY % 42.32% 44.35% 28.95% -47.20% 13.57% 14.23% -
  Horiz. % 181.46% 127.50% 88.33% 68.50% 129.74% 114.23% 100.00%
EY 1.13 1.61 2.32 2.99 1.58 1.80 2.05 -9.45%
  YoY % -29.81% -30.60% -22.41% 89.24% -12.22% -12.20% -
  Horiz. % 55.12% 78.54% 113.17% 145.85% 77.07% 87.80% 100.00%
DY 0.75 1.22 1.74 1.85 1.23 0.96 1.11 -6.32%
  YoY % -38.52% -29.89% -5.95% 50.41% 28.13% -13.51% -
  Horiz. % 67.57% 109.91% 156.76% 166.67% 110.81% 86.49% 100.00%
P/NAPS 5.69 4.01 3.29 2.20 3.44 3.71 3.53 8.28%
  YoY % 41.90% 21.88% 49.55% -36.05% -7.28% 5.10% -
  Horiz. % 161.19% 113.60% 93.20% 62.32% 97.45% 105.10% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

388  447  515  837 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ACO 0.335+0.07 
 HIBISCS 0.685+0.025 
 ASB 0.175+0.04 
 CAREPLS 1.61+0.07 
 SAPNRG 0.1050.00 
 KNM 0.255+0.005 
 ACOSTEC 0.665+0.165 
 K1 0.50-0.04 
 ARMADA 0.26+0.01 
 EKOVEST 0.59+0.01 

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