Highlights

[PADINI] YoY Quarter Result on 2016-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     6.23%    YoY -     32.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 474,188 425,269 373,737 342,367 283,622 218,854 203,990 15.09%
  YoY % 11.50% 13.79% 9.16% 20.71% 29.59% 7.29% -
  Horiz. % 232.46% 208.48% 183.21% 167.84% 139.04% 107.29% 100.00%
PBT 47,086 50,041 46,401 46,281 38,970 28,061 33,234 5.98%
  YoY % -5.91% 7.84% 0.26% 18.76% 38.88% -15.57% -
  Horiz. % 141.68% 150.57% 139.62% 139.26% 117.26% 84.43% 100.00%
Tax -12,480 -10,262 -11,584 -11,151 -12,377 -6,948 -8,694 6.21%
  YoY % -21.61% 11.41% -3.88% 9.91% -78.14% 20.08% -
  Horiz. % 143.55% 118.04% 133.24% 128.26% 142.36% 79.92% 100.00%
NP 34,606 39,779 34,817 35,130 26,593 21,113 24,540 5.89%
  YoY % -13.00% 14.25% -0.89% 32.10% 25.96% -13.96% -
  Horiz. % 141.02% 162.10% 141.88% 143.15% 108.37% 86.04% 100.00%
NP to SH 34,654 39,779 34,817 35,130 26,593 21,113 24,540 5.92%
  YoY % -12.88% 14.25% -0.89% 32.10% 25.96% -13.96% -
  Horiz. % 141.21% 162.10% 141.88% 143.15% 108.37% 86.04% 100.00%
Tax Rate 26.50 % 20.51 % 24.96 % 24.09 % 31.76 % 24.76 % 26.16 % 0.22%
  YoY % 29.21% -17.83% 3.61% -24.15% 28.27% -5.35% -
  Horiz. % 101.30% 78.40% 95.41% 92.09% 121.41% 94.65% 100.00%
Total Cost 439,582 385,490 338,920 307,237 257,029 197,741 179,450 16.10%
  YoY % 14.03% 13.74% 10.31% 19.53% 29.98% 10.19% -
  Horiz. % 244.96% 214.82% 188.87% 171.21% 143.23% 110.19% 100.00%
Net Worth 710,542 618,434 539,485 460,536 403,298 388,166 367,980 11.58%
  YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.49% -
  Horiz. % 193.09% 168.06% 146.61% 125.15% 109.60% 105.49% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 26,316 26,316 26,316 26,316 16,447 16,447 13,142 12.26%
  YoY % 0.00% 0.00% 0.00% 60.00% 0.00% 25.15% -
  Horiz. % 200.24% 200.24% 200.24% 200.24% 125.15% 125.15% 100.00%
Div Payout % 75.94 % 66.16 % 75.58 % 74.91 % 61.85 % 77.90 % 53.55 % 5.99%
  YoY % 14.78% -12.46% 0.89% 21.12% -20.60% 45.47% -
  Horiz. % 141.81% 123.55% 141.14% 139.89% 115.50% 145.47% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 710,542 618,434 539,485 460,536 403,298 388,166 367,980 11.58%
  YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.49% -
  Horiz. % 193.09% 168.06% 146.61% 125.15% 109.60% 105.49% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,108 0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.12% -
  Horiz. % 100.12% 100.12% 100.12% 100.12% 100.12% 100.12% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.30 % 9.35 % 9.32 % 10.26 % 9.38 % 9.65 % 12.03 % -7.98%
  YoY % -21.93% 0.32% -9.16% 9.38% -2.80% -19.78% -
  Horiz. % 60.68% 77.72% 77.47% 85.29% 77.97% 80.22% 100.00%
ROE 4.88 % 6.43 % 6.45 % 7.63 % 6.59 % 5.44 % 6.67 % -5.07%
  YoY % -24.11% -0.31% -15.47% 15.78% 21.14% -18.44% -
  Horiz. % 73.16% 96.40% 96.70% 114.39% 98.80% 81.56% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 72.07 64.64 56.81 52.04 43.11 33.27 31.04 15.07%
  YoY % 11.49% 13.78% 9.17% 20.71% 29.58% 7.18% -
  Horiz. % 232.18% 208.25% 183.02% 167.65% 138.89% 107.18% 100.00%
EPS 5.27 6.05 5.29 5.34 4.04 3.18 3.73 5.93%
  YoY % -12.89% 14.37% -0.94% 32.18% 27.04% -14.75% -
  Horiz. % 141.29% 162.20% 141.82% 143.16% 108.31% 85.25% 100.00%
DPS 4.00 4.00 4.00 4.00 2.50 2.50 2.00 12.24%
  YoY % 0.00% 0.00% 0.00% 60.00% 0.00% 25.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 125.00% 125.00% 100.00%
NAPS 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 0.5600 11.56%
  YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.36% -
  Horiz. % 192.86% 167.86% 146.43% 125.00% 109.46% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 72.07 64.64 56.81 52.04 43.11 33.27 31.01 15.08%
  YoY % 11.49% 13.78% 9.17% 20.71% 29.58% 7.29% -
  Horiz. % 232.41% 208.45% 183.20% 167.82% 139.02% 107.29% 100.00%
EPS 5.27 6.05 5.29 5.34 4.04 3.21 3.73 5.93%
  YoY % -12.89% 14.37% -0.94% 32.18% 25.86% -13.94% -
  Horiz. % 141.29% 162.20% 141.82% 143.16% 108.31% 86.06% 100.00%
DPS 4.00 4.00 4.00 4.00 2.50 2.50 2.00 12.24%
  YoY % 0.00% 0.00% 0.00% 60.00% 0.00% 25.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 125.00% 125.00% 100.00%
NAPS 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 0.5593 11.59%
  YoY % 14.89% 14.63% 17.14% 14.19% 3.90% 5.49% -
  Horiz. % 193.10% 168.07% 146.61% 125.16% 109.60% 105.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.5900 4.4700 3.0000 2.0700 1.4600 1.9100 1.9200 -
P/RPS 4.98 6.92 5.28 3.98 3.39 5.74 6.18 -3.53%
  YoY % -28.03% 31.06% 32.66% 17.40% -40.94% -7.12% -
  Horiz. % 80.58% 111.97% 85.44% 64.40% 54.85% 92.88% 100.00%
P/EPS 68.16 73.93 56.69 38.77 36.12 59.52 51.41 4.81%
  YoY % -7.80% 30.41% 46.22% 7.34% -39.31% 15.78% -
  Horiz. % 132.58% 143.80% 110.27% 75.41% 70.26% 115.78% 100.00%
EY 1.47 1.35 1.76 2.58 2.77 1.68 1.95 -4.60%
  YoY % 8.89% -23.30% -31.78% -6.86% 64.88% -13.85% -
  Horiz. % 75.38% 69.23% 90.26% 132.31% 142.05% 86.15% 100.00%
DY 1.11 0.89 1.33 1.93 1.71 1.31 1.04 1.09%
  YoY % 24.72% -33.08% -31.09% 12.87% 30.53% 25.96% -
  Horiz. % 106.73% 85.58% 127.88% 185.58% 164.42% 125.96% 100.00%
P/NAPS 3.32 4.76 3.66 2.96 2.38 3.24 3.43 -0.54%
  YoY % -30.25% 30.05% 23.65% 24.37% -26.54% -5.54% -
  Horiz. % 96.79% 138.78% 106.71% 86.30% 69.39% 94.46% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 30/05/13 -
Price 3.9900 5.3500 3.2900 2.3000 1.3500 2.0300 2.0800 -
P/RPS 5.54 8.28 5.79 4.42 3.13 6.10 6.70 -3.12%
  YoY % -33.09% 43.01% 31.00% 41.21% -48.69% -8.96% -
  Horiz. % 82.69% 123.58% 86.42% 65.97% 46.72% 91.04% 100.00%
P/EPS 75.75 88.48 62.17 43.07 33.40 63.26 55.70 5.26%
  YoY % -14.39% 42.32% 44.35% 28.95% -47.20% 13.57% -
  Horiz. % 136.00% 158.85% 111.62% 77.32% 59.96% 113.57% 100.00%
EY 1.32 1.13 1.61 2.32 2.99 1.58 1.80 -5.04%
  YoY % 16.81% -29.81% -30.60% -22.41% 89.24% -12.22% -
  Horiz. % 73.33% 62.78% 89.44% 128.89% 166.11% 87.78% 100.00%
DY 1.00 0.75 1.22 1.74 1.85 1.23 0.96 0.68%
  YoY % 33.33% -38.52% -29.89% -5.95% 50.41% 28.13% -
  Horiz. % 104.17% 78.12% 127.08% 181.25% 192.71% 128.12% 100.00%
P/NAPS 3.69 5.69 4.01 3.29 2.20 3.44 3.71 -0.09%
  YoY % -35.15% 41.90% 21.88% 49.55% -36.05% -7.28% -
  Horiz. % 99.46% 153.37% 108.09% 88.68% 59.30% 92.72% 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
 
 

221  462  548  1285 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.18+0.005 
 HPPHB 0.875+0.165 
 FINTEC 0.08+0.005 
 DNEX 0.245+0.02 
 KSTAR 0.295-0.025 
 DGB 0.11-0.015 
 JFTECH 2.21+0.25 
 DNEX-WD 0.045+0.01 
 KTG 0.250.00 
 INIX 0.345-0.025 

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