Highlights

[PADINI] YoY TTM Result on 2017-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     1.37%    YoY -     14.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,354,679 1,783,022 1,678,789 1,570,902 1,301,193 977,904 866,258 7.73%
  YoY % -24.02% 6.21% 6.87% 20.73% 33.06% 12.89% -
  Horiz. % 156.38% 205.83% 193.80% 181.34% 150.21% 112.89% 100.00%
PBT 107,318 219,294 239,648 213,213 186,665 111,835 125,719 -2.60%
  YoY % -51.06% -8.49% 12.40% 14.22% 66.91% -11.04% -
  Horiz. % 85.36% 174.43% 190.62% 169.59% 148.48% 88.96% 100.00%
Tax -32,147 -59,116 -61,392 -53,277 -48,748 -31,433 -34,806 -1.31%
  YoY % 45.62% 3.71% -15.23% -9.29% -55.09% 9.69% -
  Horiz. % 92.36% 169.84% 176.38% 153.07% 140.06% 90.31% 100.00%
NP 75,171 160,178 178,256 159,936 137,917 80,402 90,913 -3.12%
  YoY % -53.07% -10.14% 11.45% 15.97% 71.53% -11.56% -
  Horiz. % 82.68% 176.19% 196.07% 175.92% 151.70% 88.44% 100.00%
NP to SH 75,171 160,257 178,256 157,388 137,385 80,223 90,913 -3.12%
  YoY % -53.09% -10.10% 13.26% 14.56% 71.25% -11.76% -
  Horiz. % 82.68% 176.28% 196.07% 173.12% 151.12% 88.24% 100.00%
Tax Rate 29.95 % 26.96 % 25.62 % 24.99 % 26.12 % 28.11 % 27.69 % 1.32%
  YoY % 11.09% 5.23% 2.52% -4.33% -7.08% 1.52% -
  Horiz. % 108.16% 97.36% 92.52% 90.25% 94.33% 101.52% 100.00%
Total Cost 1,279,508 1,622,844 1,500,533 1,410,966 1,163,276 897,502 775,345 8.70%
  YoY % -21.16% 8.15% 6.35% 21.29% 29.61% 15.76% -
  Horiz. % 165.02% 209.31% 193.53% 181.98% 150.03% 115.76% 100.00%
Net Worth 763,174 743,437 651,330 552,643 466,937 408,346 386,842 11.98%
  YoY % 2.65% 14.14% 17.86% 18.35% 14.35% 5.56% -
  Horiz. % 197.28% 192.18% 168.37% 142.86% 120.70% 105.56% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 32,895 75,659 75,659 75,657 75,646 65,836 75,631 -12.94%
  YoY % -56.52% 0.00% 0.00% 0.01% 14.90% -12.95% -
  Horiz. % 43.49% 100.04% 100.04% 100.04% 100.02% 87.05% 100.00%
Div Payout % 43.76 % 47.21 % 42.44 % 48.07 % 55.06 % 82.07 % 83.19 % -10.14%
  YoY % -7.31% 11.24% -11.71% -12.70% -32.91% -1.35% -
  Horiz. % 52.60% 56.75% 51.02% 57.78% 66.19% 98.65% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 763,174 743,437 651,330 552,643 466,937 408,346 386,842 11.98%
  YoY % 2.65% 14.14% 17.86% 18.35% 14.35% 5.56% -
  Horiz. % 197.28% 192.18% 168.37% 142.86% 120.70% 105.56% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,658 658,623 656,778 0.03%
  YoY % 0.00% 0.00% 0.00% 0.04% -0.15% 0.28% -
  Horiz. % 100.17% 100.17% 100.17% 100.17% 100.13% 100.28% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.55 % 8.98 % 10.62 % 10.18 % 10.60 % 8.22 % 10.49 % -10.06%
  YoY % -38.20% -15.44% 4.32% -3.96% 28.95% -21.64% -
  Horiz. % 52.91% 85.61% 101.24% 97.04% 101.05% 78.36% 100.00%
ROE 9.85 % 21.56 % 27.37 % 28.48 % 29.42 % 19.65 % 23.50 % -13.48%
  YoY % -54.31% -21.23% -3.90% -3.20% 49.72% -16.38% -
  Horiz. % 41.91% 91.74% 116.47% 121.19% 125.19% 83.62% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 205.91 271.01 255.17 238.77 197.85 148.48 131.89 7.70%
  YoY % -24.02% 6.21% 6.87% 20.68% 33.25% 12.58% -
  Horiz. % 156.12% 205.48% 193.47% 181.04% 150.01% 112.58% 100.00%
EPS 11.43 24.36 27.09 23.92 20.89 12.18 13.84 -3.14%
  YoY % -53.08% -10.08% 13.25% 14.50% 71.51% -11.99% -
  Horiz. % 82.59% 176.01% 195.74% 172.83% 150.94% 88.01% 100.00%
DPS 5.00 11.50 11.50 11.50 11.50 10.00 11.50 -12.95%
  YoY % -56.52% 0.00% 0.00% 0.00% 15.00% -13.04% -
  Horiz. % 43.48% 100.00% 100.00% 100.00% 100.00% 86.96% 100.00%
NAPS 1.1600 1.1300 0.9900 0.8400 0.7100 0.6200 0.5890 11.95%
  YoY % 2.65% 14.14% 17.86% 18.31% 14.52% 5.26% -
  Horiz. % 196.94% 191.85% 168.08% 142.61% 120.54% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 205.91 271.01 255.17 238.77 197.78 148.64 131.67 7.73%
  YoY % -24.02% 6.21% 6.87% 20.73% 33.06% 12.89% -
  Horiz. % 156.38% 205.83% 193.80% 181.34% 150.21% 112.89% 100.00%
EPS 11.43 24.36 27.09 23.92 20.88 12.19 13.82 -3.11%
  YoY % -53.08% -10.08% 13.25% 14.56% 71.29% -11.79% -
  Horiz. % 82.71% 176.27% 196.02% 173.08% 151.09% 88.21% 100.00%
DPS 5.00 11.50 11.50 11.50 11.50 10.01 11.50 -12.95%
  YoY % -56.52% 0.00% 0.00% 0.00% 14.89% -12.96% -
  Horiz. % 43.48% 100.00% 100.00% 100.00% 100.00% 87.04% 100.00%
NAPS 1.1600 1.1300 0.9900 0.8400 0.7097 0.6207 0.5880 11.98%
  YoY % 2.65% 14.14% 17.86% 18.36% 14.34% 5.56% -
  Horiz. % 197.28% 192.18% 168.37% 142.86% 120.70% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.4900 3.6200 5.9700 3.5200 2.3700 1.3300 1.9700 -
P/RPS 1.21 1.34 2.34 1.47 1.20 0.90 1.49 -3.41%
  YoY % -9.70% -42.74% 59.18% 22.50% 33.33% -39.60% -
  Horiz. % 81.21% 89.93% 157.05% 98.66% 80.54% 60.40% 100.00%
P/EPS 21.79 14.86 22.03 14.71 11.35 10.92 14.23 7.35%
  YoY % 46.64% -32.55% 49.76% 29.60% 3.94% -23.26% -
  Horiz. % 153.13% 104.43% 154.81% 103.37% 79.76% 76.74% 100.00%
EY 4.59 6.73 4.54 6.80 8.81 9.16 7.03 -6.85%
  YoY % -31.80% 48.24% -33.24% -22.81% -3.82% 30.30% -
  Horiz. % 65.29% 95.73% 64.58% 96.73% 125.32% 130.30% 100.00%
DY 2.01 3.18 1.93 3.27 4.85 7.52 5.84 -16.27%
  YoY % -36.79% 64.77% -40.98% -32.58% -35.51% 28.77% -
  Horiz. % 34.42% 54.45% 33.05% 55.99% 83.05% 128.77% 100.00%
P/NAPS 2.15 3.20 6.03 4.19 3.34 2.15 3.34 -7.07%
  YoY % -32.81% -46.93% 43.91% 25.45% 55.35% -35.63% -
  Horiz. % 64.37% 95.81% 180.54% 125.45% 100.00% 64.37% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 27/08/18 25/08/17 25/08/16 18/08/15 27/08/14 -
Price 2.1500 3.3800 6.0400 4.2300 2.6300 1.3500 1.8900 -
P/RPS 1.04 1.25 2.37 1.77 1.33 0.91 1.43 -5.16%
  YoY % -16.80% -47.26% 33.90% 33.08% 46.15% -36.36% -
  Horiz. % 72.73% 87.41% 165.73% 123.78% 93.01% 63.64% 100.00%
P/EPS 18.82 13.88 22.29 17.68 12.59 11.08 13.65 5.49%
  YoY % 35.59% -37.73% 26.07% 40.43% 13.63% -18.83% -
  Horiz. % 137.88% 101.68% 163.30% 129.52% 92.23% 81.17% 100.00%
EY 5.31 7.21 4.49 5.66 7.94 9.02 7.32 -5.21%
  YoY % -26.35% 60.58% -20.67% -28.72% -11.97% 23.22% -
  Horiz. % 72.54% 98.50% 61.34% 77.32% 108.47% 123.22% 100.00%
DY 2.33 3.40 1.90 2.72 4.37 7.41 6.08 -14.76%
  YoY % -31.47% 78.95% -30.15% -37.76% -41.03% 21.87% -
  Horiz. % 38.32% 55.92% 31.25% 44.74% 71.88% 121.88% 100.00%
P/NAPS 1.85 2.99 6.10 5.04 3.70 2.18 3.21 -8.77%
  YoY % -38.13% -50.98% 21.03% 36.22% 69.72% -32.09% -
  Horiz. % 57.63% 93.15% 190.03% 157.01% 115.26% 67.91% 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
 
 

476  362  566  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.115-0.015 
 KANGER 0.145-0.035 
 IRIS 0.325+0.045 
 BINTAI 0.665+0.13 
 INIX 0.26-0.025 
 MTOUCHE 0.06+0.01 
 CONNECT 0.165+0.025 
 DOLPHIN-WB 0.035+0.01 
 MTRONIC 0.0850.00 
 KSTAR 0.245+0.005 

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. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
3. Supermax performance during H1N1 pandemic - Koon Yew Yin Koon Yew Yin's Blog
4. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
5. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
6. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
7. NTPM Bhd - Turnaround Completed, Massive Growth Soon? Investor diary
8. Top Glove 的末季利润飙16.4倍,赚取了RM1.29 billion,派息每股8.5sen! LayMing 部落格
PARTNERS & BROKERS