Highlights

[PADINI] YoY TTM Result on 2015-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 18-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     5.96%    YoY -     -11.76%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,678,789 1,570,902 1,301,193 977,904 866,258 789,765 726,112 14.98%
  YoY % 6.87% 20.73% 33.06% 12.89% 9.69% 8.77% -
  Horiz. % 231.20% 216.34% 179.20% 134.68% 119.30% 108.77% 100.00%
PBT 239,648 213,213 186,665 111,835 125,719 117,340 129,689 10.77%
  YoY % 12.40% 14.22% 66.91% -11.04% 7.14% -9.52% -
  Horiz. % 184.79% 164.40% 143.93% 86.23% 96.94% 90.48% 100.00%
Tax -61,392 -53,277 -48,748 -31,433 -34,806 -32,265 -34,408 10.13%
  YoY % -15.23% -9.29% -55.09% 9.69% -7.88% 6.23% -
  Horiz. % 178.42% 154.84% 141.68% 91.35% 101.16% 93.77% 100.00%
NP 178,256 159,936 137,917 80,402 90,913 85,075 95,281 11.00%
  YoY % 11.45% 15.97% 71.53% -11.56% 6.86% -10.71% -
  Horiz. % 187.08% 167.86% 144.75% 84.38% 95.42% 89.29% 100.00%
NP to SH 178,256 157,388 137,385 80,223 90,913 85,075 95,281 11.00%
  YoY % 13.26% 14.56% 71.25% -11.76% 6.86% -10.71% -
  Horiz. % 187.08% 165.18% 144.19% 84.20% 95.42% 89.29% 100.00%
Tax Rate 25.62 % 24.99 % 26.12 % 28.11 % 27.69 % 27.50 % 26.53 % -0.58%
  YoY % 2.52% -4.33% -7.08% 1.52% 0.69% 3.66% -
  Horiz. % 96.57% 94.20% 98.45% 105.96% 104.37% 103.66% 100.00%
Total Cost 1,500,533 1,410,966 1,163,276 897,502 775,345 704,690 630,831 15.53%
  YoY % 6.35% 21.29% 29.61% 15.76% 10.03% 11.71% -
  Horiz. % 237.87% 223.67% 184.40% 142.27% 122.91% 111.71% 100.00%
Net Worth 651,330 552,643 466,937 408,346 386,842 375,194 342,337 11.31%
  YoY % 17.86% 18.35% 14.35% 5.56% 3.10% 9.60% -
  Horiz. % 190.26% 161.43% 136.40% 119.28% 113.00% 109.60% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 75,659 75,657 75,646 65,836 75,631 52,650 39,487 11.44%
  YoY % 0.00% 0.01% 14.90% -12.95% 43.65% 33.33% -
  Horiz. % 191.60% 191.60% 191.57% 166.73% 191.53% 133.33% 100.00%
Div Payout % 42.44 % 48.07 % 55.06 % 82.07 % 83.19 % 61.89 % 41.44 % 0.40%
  YoY % -11.71% -12.70% -32.91% -1.35% 34.42% 49.35% -
  Horiz. % 102.41% 116.00% 132.87% 198.05% 200.75% 149.35% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 651,330 552,643 466,937 408,346 386,842 375,194 342,337 11.31%
  YoY % 17.86% 18.35% 14.35% 5.56% 3.10% 9.60% -
  Horiz. % 190.26% 161.43% 136.40% 119.28% 113.00% 109.60% 100.00%
NOSH 657,909 657,909 657,658 658,623 656,778 658,235 658,340 -0.01%
  YoY % 0.00% 0.04% -0.15% 0.28% -0.22% -0.02% -
  Horiz. % 99.93% 99.93% 99.90% 100.04% 99.76% 99.98% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.62 % 10.18 % 10.60 % 8.22 % 10.49 % 10.77 % 13.12 % -3.46%
  YoY % 4.32% -3.96% 28.95% -21.64% -2.60% -17.91% -
  Horiz. % 80.95% 77.59% 80.79% 62.65% 79.95% 82.09% 100.00%
ROE 27.37 % 28.48 % 29.42 % 19.65 % 23.50 % 22.67 % 27.83 % -0.28%
  YoY % -3.90% -3.20% 49.72% -16.38% 3.66% -18.54% -
  Horiz. % 98.35% 102.34% 105.71% 70.61% 84.44% 81.46% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 255.17 238.77 197.85 148.48 131.89 119.98 110.29 15.00%
  YoY % 6.87% 20.68% 33.25% 12.58% 9.93% 8.79% -
  Horiz. % 231.36% 216.49% 179.39% 134.63% 119.58% 108.79% 100.00%
EPS 27.09 23.92 20.89 12.18 13.84 12.92 14.47 11.01%
  YoY % 13.25% 14.50% 71.51% -11.99% 7.12% -10.71% -
  Horiz. % 187.21% 165.31% 144.37% 84.17% 95.65% 89.29% 100.00%
DPS 11.50 11.50 11.50 10.00 11.50 8.00 6.00 11.45%
  YoY % 0.00% 0.00% 15.00% -13.04% 43.75% 33.33% -
  Horiz. % 191.67% 191.67% 191.67% 166.67% 191.67% 133.33% 100.00%
NAPS 0.9900 0.8400 0.7100 0.6200 0.5890 0.5700 0.5200 11.32%
  YoY % 17.86% 18.31% 14.52% 5.26% 3.33% 9.62% -
  Horiz. % 190.38% 161.54% 136.54% 119.23% 113.27% 109.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 255.17 238.77 197.78 148.64 131.67 120.04 110.37 14.98%
  YoY % 6.87% 20.73% 33.06% 12.89% 9.69% 8.76% -
  Horiz. % 231.20% 216.34% 179.20% 134.67% 119.30% 108.76% 100.00%
EPS 27.09 23.92 20.88 12.19 13.82 12.93 14.48 11.00%
  YoY % 13.25% 14.56% 71.29% -11.79% 6.88% -10.70% -
  Horiz. % 187.09% 165.19% 144.20% 84.19% 95.44% 89.30% 100.00%
DPS 11.50 11.50 11.50 10.01 11.50 8.00 6.00 11.45%
  YoY % 0.00% 0.00% 14.89% -12.96% 43.75% 33.33% -
  Horiz. % 191.67% 191.67% 191.67% 166.83% 191.67% 133.33% 100.00%
NAPS 0.9900 0.8400 0.7097 0.6207 0.5880 0.5703 0.5203 11.31%
  YoY % 17.86% 18.36% 14.34% 5.56% 3.10% 9.61% -
  Horiz. % 190.27% 161.45% 136.40% 119.30% 113.01% 109.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.9700 3.5200 2.3700 1.3300 1.9700 1.8900 1.8400 -
P/RPS 2.34 1.47 1.20 0.90 1.49 1.58 1.67 5.78%
  YoY % 59.18% 22.50% 33.33% -39.60% -5.70% -5.39% -
  Horiz. % 140.12% 88.02% 71.86% 53.89% 89.22% 94.61% 100.00%
P/EPS 22.03 14.71 11.35 10.92 14.23 14.62 12.71 9.60%
  YoY % 49.76% 29.60% 3.94% -23.26% -2.67% 15.03% -
  Horiz. % 173.33% 115.74% 89.30% 85.92% 111.96% 115.03% 100.00%
EY 4.54 6.80 8.81 9.16 7.03 6.84 7.87 -8.76%
  YoY % -33.24% -22.81% -3.82% 30.30% 2.78% -13.09% -
  Horiz. % 57.69% 86.40% 111.94% 116.39% 89.33% 86.91% 100.00%
DY 1.93 3.27 4.85 7.52 5.84 4.23 3.26 -8.36%
  YoY % -40.98% -32.58% -35.51% 28.77% 38.06% 29.75% -
  Horiz. % 59.20% 100.31% 148.77% 230.67% 179.14% 129.75% 100.00%
P/NAPS 6.03 4.19 3.34 2.15 3.34 3.32 3.54 9.28%
  YoY % 43.91% 25.45% 55.35% -35.63% 0.60% -6.21% -
  Horiz. % 170.34% 118.36% 94.35% 60.73% 94.35% 93.79% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 25/08/17 25/08/16 18/08/15 27/08/14 28/08/13 29/08/12 -
Price 6.0400 4.2300 2.6300 1.3500 1.8900 1.6600 2.3300 -
P/RPS 2.37 1.77 1.33 0.91 1.43 1.38 2.11 1.95%
  YoY % 33.90% 33.08% 46.15% -36.36% 3.62% -34.60% -
  Horiz. % 112.32% 83.89% 63.03% 43.13% 67.77% 65.40% 100.00%
P/EPS 22.29 17.68 12.59 11.08 13.65 12.84 16.10 5.57%
  YoY % 26.07% 40.43% 13.63% -18.83% 6.31% -20.25% -
  Horiz. % 138.45% 109.81% 78.20% 68.82% 84.78% 79.75% 100.00%
EY 4.49 5.66 7.94 9.02 7.32 7.79 6.21 -5.26%
  YoY % -20.67% -28.72% -11.97% 23.22% -6.03% 25.44% -
  Horiz. % 72.30% 91.14% 127.86% 145.25% 117.87% 125.44% 100.00%
DY 1.90 2.72 4.37 7.41 6.08 4.82 2.58 -4.97%
  YoY % -30.15% -37.76% -41.03% 21.87% 26.14% 86.82% -
  Horiz. % 73.64% 105.43% 169.38% 287.21% 235.66% 186.82% 100.00%
P/NAPS 6.10 5.04 3.70 2.18 3.21 2.91 4.48 5.28%
  YoY % 21.03% 36.22% 69.72% -32.09% 10.31% -35.04% -
  Horiz. % 136.16% 112.50% 82.59% 48.66% 71.65% 64.96% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers