Highlights

[PADINI] YoY TTM Result on 2018-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend QoQ -     11.10%    YoY -     13.26%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,783,022 1,678,789 1,570,902 1,301,193 977,904 866,258 789,765 14.53%
  YoY % 6.21% 6.87% 20.73% 33.06% 12.89% 9.69% -
  Horiz. % 225.77% 212.57% 198.91% 164.76% 123.82% 109.69% 100.00%
PBT 219,294 239,648 213,213 186,665 111,835 125,719 117,340 10.98%
  YoY % -8.49% 12.40% 14.22% 66.91% -11.04% 7.14% -
  Horiz. % 186.89% 204.23% 181.71% 159.08% 95.31% 107.14% 100.00%
Tax -59,116 -61,392 -53,277 -48,748 -31,433 -34,806 -32,265 10.61%
  YoY % 3.71% -15.23% -9.29% -55.09% 9.69% -7.88% -
  Horiz. % 183.22% 190.27% 165.12% 151.09% 97.42% 107.88% 100.00%
NP 160,178 178,256 159,936 137,917 80,402 90,913 85,075 11.12%
  YoY % -10.14% 11.45% 15.97% 71.53% -11.56% 6.86% -
  Horiz. % 188.28% 209.53% 187.99% 162.11% 94.51% 106.86% 100.00%
NP to SH 160,257 178,256 157,388 137,385 80,223 90,913 85,075 11.13%
  YoY % -10.10% 13.26% 14.56% 71.25% -11.76% 6.86% -
  Horiz. % 188.37% 209.53% 185.00% 161.49% 94.30% 106.86% 100.00%
Tax Rate 26.96 % 25.62 % 24.99 % 26.12 % 28.11 % 27.69 % 27.50 % -0.33%
  YoY % 5.23% 2.52% -4.33% -7.08% 1.52% 0.69% -
  Horiz. % 98.04% 93.16% 90.87% 94.98% 102.22% 100.69% 100.00%
Total Cost 1,622,844 1,500,533 1,410,966 1,163,276 897,502 775,345 704,690 14.91%
  YoY % 8.15% 6.35% 21.29% 29.61% 15.76% 10.03% -
  Horiz. % 230.29% 212.94% 200.23% 165.08% 127.36% 110.03% 100.00%
Net Worth 743,437 651,330 552,643 466,937 408,346 386,842 375,194 12.07%
  YoY % 14.14% 17.86% 18.35% 14.35% 5.56% 3.10% -
  Horiz. % 198.15% 173.60% 147.30% 124.45% 108.84% 103.10% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 75,659 75,659 75,657 75,646 65,836 75,631 52,650 6.23%
  YoY % 0.00% 0.00% 0.01% 14.90% -12.95% 43.65% -
  Horiz. % 143.70% 143.70% 143.70% 143.68% 125.04% 143.65% 100.00%
Div Payout % 47.21 % 42.44 % 48.07 % 55.06 % 82.07 % 83.19 % 61.89 % -4.41%
  YoY % 11.24% -11.71% -12.70% -32.91% -1.35% 34.42% -
  Horiz. % 76.28% 68.57% 77.67% 88.96% 132.61% 134.42% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 743,437 651,330 552,643 466,937 408,346 386,842 375,194 12.07%
  YoY % 14.14% 17.86% 18.35% 14.35% 5.56% 3.10% -
  Horiz. % 198.15% 173.60% 147.30% 124.45% 108.84% 103.10% 100.00%
NOSH 657,909 657,909 657,909 657,658 658,623 656,778 658,235 -0.01%
  YoY % 0.00% 0.00% 0.04% -0.15% 0.28% -0.22% -
  Horiz. % 99.95% 99.95% 99.95% 99.91% 100.06% 99.78% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.98 % 10.62 % 10.18 % 10.60 % 8.22 % 10.49 % 10.77 % -2.98%
  YoY % -15.44% 4.32% -3.96% 28.95% -21.64% -2.60% -
  Horiz. % 83.38% 98.61% 94.52% 98.42% 76.32% 97.40% 100.00%
ROE 21.56 % 27.37 % 28.48 % 29.42 % 19.65 % 23.50 % 22.67 % -0.83%
  YoY % -21.23% -3.90% -3.20% 49.72% -16.38% 3.66% -
  Horiz. % 95.10% 120.73% 125.63% 129.78% 86.68% 103.66% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 271.01 255.17 238.77 197.85 148.48 131.89 119.98 14.54%
  YoY % 6.21% 6.87% 20.68% 33.25% 12.58% 9.93% -
  Horiz. % 225.88% 212.68% 199.01% 164.90% 123.75% 109.93% 100.00%
EPS 24.36 27.09 23.92 20.89 12.18 13.84 12.92 11.14%
  YoY % -10.08% 13.25% 14.50% 71.51% -11.99% 7.12% -
  Horiz. % 188.54% 209.67% 185.14% 161.69% 94.27% 107.12% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 11.50 8.00 6.23%
  YoY % 0.00% 0.00% 0.00% 15.00% -13.04% 43.75% -
  Horiz. % 143.75% 143.75% 143.75% 143.75% 125.00% 143.75% 100.00%
NAPS 1.1300 0.9900 0.8400 0.7100 0.6200 0.5890 0.5700 12.08%
  YoY % 14.14% 17.86% 18.31% 14.52% 5.26% 3.33% -
  Horiz. % 198.25% 173.68% 147.37% 124.56% 108.77% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 271.01 255.17 238.77 197.78 148.64 131.67 120.04 14.53%
  YoY % 6.21% 6.87% 20.73% 33.06% 12.89% 9.69% -
  Horiz. % 225.77% 212.57% 198.91% 164.76% 123.83% 109.69% 100.00%
EPS 24.36 27.09 23.92 20.88 12.19 13.82 12.93 11.13%
  YoY % -10.08% 13.25% 14.56% 71.29% -11.79% 6.88% -
  Horiz. % 188.40% 209.51% 185.00% 161.48% 94.28% 106.88% 100.00%
DPS 11.50 11.50 11.50 11.50 10.01 11.50 8.00 6.23%
  YoY % 0.00% 0.00% 0.00% 14.89% -12.96% 43.75% -
  Horiz. % 143.75% 143.75% 143.75% 143.75% 125.12% 143.75% 100.00%
NAPS 1.1300 0.9900 0.8400 0.7097 0.6207 0.5880 0.5703 12.07%
  YoY % 14.14% 17.86% 18.36% 14.34% 5.56% 3.10% -
  Horiz. % 198.14% 173.59% 147.29% 124.44% 108.84% 103.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.6200 5.9700 3.5200 2.3700 1.3300 1.9700 1.8900 -
P/RPS 1.34 2.34 1.47 1.20 0.90 1.49 1.58 -2.71%
  YoY % -42.74% 59.18% 22.50% 33.33% -39.60% -5.70% -
  Horiz. % 84.81% 148.10% 93.04% 75.95% 56.96% 94.30% 100.00%
P/EPS 14.86 22.03 14.71 11.35 10.92 14.23 14.62 0.27%
  YoY % -32.55% 49.76% 29.60% 3.94% -23.26% -2.67% -
  Horiz. % 101.64% 150.68% 100.62% 77.63% 74.69% 97.33% 100.00%
EY 6.73 4.54 6.80 8.81 9.16 7.03 6.84 -0.27%
  YoY % 48.24% -33.24% -22.81% -3.82% 30.30% 2.78% -
  Horiz. % 98.39% 66.37% 99.42% 128.80% 133.92% 102.78% 100.00%
DY 3.18 1.93 3.27 4.85 7.52 5.84 4.23 -4.64%
  YoY % 64.77% -40.98% -32.58% -35.51% 28.77% 38.06% -
  Horiz. % 75.18% 45.63% 77.30% 114.66% 177.78% 138.06% 100.00%
P/NAPS 3.20 6.03 4.19 3.34 2.15 3.34 3.32 -0.61%
  YoY % -46.93% 43.91% 25.45% 55.35% -35.63% 0.60% -
  Horiz. % 96.39% 181.63% 126.20% 100.60% 64.76% 100.60% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 27/08/18 25/08/17 25/08/16 18/08/15 27/08/14 28/08/13 -
Price 3.3800 6.0400 4.2300 2.6300 1.3500 1.8900 1.6600 -
P/RPS 1.25 2.37 1.77 1.33 0.91 1.43 1.38 -1.63%
  YoY % -47.26% 33.90% 33.08% 46.15% -36.36% 3.62% -
  Horiz. % 90.58% 171.74% 128.26% 96.38% 65.94% 103.62% 100.00%
P/EPS 13.88 22.29 17.68 12.59 11.08 13.65 12.84 1.31%
  YoY % -37.73% 26.07% 40.43% 13.63% -18.83% 6.31% -
  Horiz. % 108.10% 173.60% 137.69% 98.05% 86.29% 106.31% 100.00%
EY 7.21 4.49 5.66 7.94 9.02 7.32 7.79 -1.28%
  YoY % 60.58% -20.67% -28.72% -11.97% 23.22% -6.03% -
  Horiz. % 92.55% 57.64% 72.66% 101.93% 115.79% 93.97% 100.00%
DY 3.40 1.90 2.72 4.37 7.41 6.08 4.82 -5.65%
  YoY % 78.95% -30.15% -37.76% -41.03% 21.87% 26.14% -
  Horiz. % 70.54% 39.42% 56.43% 90.66% 153.73% 126.14% 100.00%
P/NAPS 2.99 6.10 5.04 3.70 2.18 3.21 2.91 0.45%
  YoY % -50.98% 21.03% 36.22% 69.72% -32.09% 10.31% -
  Horiz. % 102.75% 209.62% 173.20% 127.15% 74.91% 110.31% 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.
 


 

256  328  543  1147 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 XDL 0.160.00 
 HSI-C7K 0.345-0.015 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.165+0.005 
 THHEAVY 0.125+0.005 
 TDM 0.32+0.02 
 SUPERMX 1.41+0.10 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers