Highlights

[PADINI] YoY TTM Result on 2016-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 20-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     15.95%    YoY -     41.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,695,544 1,609,831 1,427,922 1,115,517 887,201 832,422 754,282 14.45%
  YoY % 5.32% 12.74% 28.01% 25.73% 6.58% 10.36% -
  Horiz. % 224.79% 213.43% 189.31% 147.89% 117.62% 110.36% 100.00%
PBT 229,591 209,717 210,212 149,813 98,375 133,892 115,727 12.09%
  YoY % 9.48% -0.24% 40.32% 52.29% -26.53% 15.70% -
  Horiz. % 198.39% 181.22% 181.64% 129.45% 85.01% 115.70% 100.00%
Tax -61,388 -54,230 -51,557 -36,692 -28,147 -37,128 -31,495 11.76%
  YoY % -13.20% -5.18% -40.51% -30.36% 24.19% -17.89% -
  Horiz. % 194.91% 172.19% 163.70% 116.50% 89.37% 117.89% 100.00%
NP 168,203 155,487 158,655 113,121 70,228 96,764 84,232 12.21%
  YoY % 8.18% -2.00% 40.25% 61.08% -27.42% 14.88% -
  Horiz. % 199.69% 184.59% 188.35% 134.30% 83.37% 114.88% 100.00%
NP to SH 168,234 155,487 155,575 109,671 70,228 96,764 84,232 12.21%
  YoY % 8.20% -0.06% 41.86% 56.16% -27.42% 14.88% -
  Horiz. % 199.73% 184.59% 184.70% 130.20% 83.37% 114.88% 100.00%
Tax Rate 26.74 % 25.86 % 24.53 % 24.49 % 28.61 % 27.73 % 27.21 % -0.29%
  YoY % 3.40% 5.42% 0.16% -14.40% 3.17% 1.91% -
  Horiz. % 98.27% 95.04% 90.15% 90.00% 105.15% 101.91% 100.00%
Total Cost 1,527,341 1,454,344 1,269,267 1,002,396 816,973 735,658 670,050 14.71%
  YoY % 5.02% 14.58% 26.62% 22.70% 11.05% 9.79% -
  Horiz. % 227.94% 217.05% 189.43% 149.60% 121.93% 109.79% 100.00%
Net Worth 690,804 598,697 521,722 440,495 394,745 388,166 355,757 11.69%
  YoY % 15.38% 14.75% 18.44% 11.59% 1.69% 9.11% -
  Horiz. % 194.18% 168.29% 146.65% 123.82% 110.96% 109.11% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 75,659 75,659 75,651 65,790 65,790 69,070 52,674 6.22%
  YoY % 0.00% 0.01% 14.99% 0.00% -4.75% 31.13% -
  Horiz. % 143.64% 143.64% 143.62% 124.90% 124.90% 131.13% 100.00%
Div Payout % 44.97 % 48.66 % 48.63 % 59.99 % 93.68 % 71.38 % 62.53 % -5.34%
  YoY % -7.58% 0.06% -18.94% -35.96% 31.24% 14.15% -
  Horiz. % 71.92% 77.82% 77.77% 95.94% 149.82% 114.15% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 690,804 598,697 521,722 440,495 394,745 388,166 355,757 11.69%
  YoY % 15.38% 14.75% 18.44% 11.59% 1.69% 9.11% -
  Horiz. % 194.18% 168.29% 146.65% 123.82% 110.96% 109.11% 100.00%
NOSH 657,909 657,909 657,909 657,455 657,909 657,909 658,809 -0.02%
  YoY % 0.00% -0.00% 0.07% -0.07% 0.00% -0.14% -
  Horiz. % 99.86% 99.86% 99.86% 99.79% 99.86% 99.86% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.92 % 9.66 % 11.11 % 10.14 % 7.92 % 11.62 % 11.17 % -1.96%
  YoY % 2.69% -13.05% 9.57% 28.03% -31.84% 4.03% -
  Horiz. % 88.81% 86.48% 99.46% 90.78% 70.90% 104.03% 100.00%
ROE 24.35 % 25.97 % 29.82 % 24.90 % 17.79 % 24.93 % 23.68 % 0.47%
  YoY % -6.24% -12.91% 19.76% 39.97% -28.64% 5.28% -
  Horiz. % 102.83% 109.67% 125.93% 105.15% 75.13% 105.28% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 257.72 244.69 217.04 169.67 134.85 126.53 114.49 14.47%
  YoY % 5.33% 12.74% 27.92% 25.82% 6.58% 10.52% -
  Horiz. % 225.10% 213.72% 189.57% 148.20% 117.78% 110.52% 100.00%
EPS 25.57 23.63 23.65 16.68 10.67 14.71 12.79 12.23%
  YoY % 8.21% -0.08% 41.79% 56.33% -27.46% 15.01% -
  Horiz. % 199.92% 184.75% 184.91% 130.41% 83.42% 115.01% 100.00%
DPS 11.50 11.50 11.50 10.00 10.00 10.50 8.00 6.23%
  YoY % 0.00% 0.00% 15.00% 0.00% -4.76% 31.25% -
  Horiz. % 143.75% 143.75% 143.75% 125.00% 125.00% 131.25% 100.00%
NAPS 1.0500 0.9100 0.7930 0.6700 0.6000 0.5900 0.5400 11.71%
  YoY % 15.38% 14.75% 18.36% 11.67% 1.69% 9.26% -
  Horiz. % 194.44% 168.52% 146.85% 124.07% 111.11% 109.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 257.72 244.69 217.04 169.55 134.85 126.53 114.65 14.45%
  YoY % 5.33% 12.74% 28.01% 25.73% 6.58% 10.36% -
  Horiz. % 224.79% 213.42% 189.31% 147.88% 117.62% 110.36% 100.00%
EPS 25.57 23.63 23.65 16.67 10.67 14.71 12.80 12.22%
  YoY % 8.21% -0.08% 41.87% 56.23% -27.46% 14.92% -
  Horiz. % 199.77% 184.61% 184.77% 130.23% 83.36% 114.92% 100.00%
DPS 11.50 11.50 11.50 10.00 10.00 10.50 8.01 6.21%
  YoY % 0.00% 0.00% 15.00% 0.00% -4.76% 31.09% -
  Horiz. % 143.57% 143.57% 143.57% 124.84% 124.84% 131.09% 100.00%
NAPS 1.0500 0.9100 0.7930 0.6695 0.6000 0.5900 0.5407 11.69%
  YoY % 15.38% 14.75% 18.45% 11.58% 1.69% 9.12% -
  Horiz. % 194.19% 168.30% 146.66% 123.82% 110.97% 109.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.5100 5.2800 2.5500 1.8700 1.4600 1.8100 1.8500 -
P/RPS 1.36 2.16 1.17 1.10 1.08 1.43 1.62 -2.87%
  YoY % -37.04% 84.62% 6.36% 1.85% -24.48% -11.73% -
  Horiz. % 83.95% 133.33% 72.22% 67.90% 66.67% 88.27% 100.00%
P/EPS 13.73 22.34 10.78 11.21 13.68 12.31 14.47 -0.87%
  YoY % -38.54% 107.24% -3.84% -18.06% 11.13% -14.93% -
  Horiz. % 94.89% 154.39% 74.50% 77.47% 94.54% 85.07% 100.00%
EY 7.29 4.48 9.27 8.92 7.31 8.13 6.91 0.90%
  YoY % 62.72% -51.67% 3.92% 22.02% -10.09% 17.66% -
  Horiz. % 105.50% 64.83% 134.15% 129.09% 105.79% 117.66% 100.00%
DY 3.28 2.18 4.51 5.35 6.85 5.80 4.32 -4.48%
  YoY % 50.46% -51.66% -15.70% -21.90% 18.10% 34.26% -
  Horiz. % 75.93% 50.46% 104.40% 123.84% 158.56% 134.26% 100.00%
P/NAPS 3.34 5.80 3.22 2.79 2.43 3.07 3.43 -0.44%
  YoY % -42.41% 80.12% 15.41% 14.81% -20.85% -10.50% -
  Horiz. % 97.38% 169.10% 93.88% 81.34% 70.85% 89.50% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 20/02/17 23/02/16 26/02/15 26/02/14 26/02/13 -
Price 3.5100 5.3500 2.5800 2.1800 1.4600 1.6600 1.8100 -
P/RPS 1.36 2.19 1.19 1.28 1.08 1.31 1.58 -2.47%
  YoY % -37.90% 84.03% -7.03% 18.52% -17.56% -17.09% -
  Horiz. % 86.08% 138.61% 75.32% 81.01% 68.35% 82.91% 100.00%
P/EPS 13.73 22.64 10.91 13.07 13.68 11.29 14.16 -0.51%
  YoY % -39.36% 107.52% -16.53% -4.46% 21.17% -20.27% -
  Horiz. % 96.96% 159.89% 77.05% 92.30% 96.61% 79.73% 100.00%
EY 7.29 4.42 9.17 7.65 7.31 8.86 7.06 0.54%
  YoY % 64.93% -51.80% 19.87% 4.65% -17.49% 25.50% -
  Horiz. % 103.26% 62.61% 129.89% 108.36% 103.54% 125.50% 100.00%
DY 3.28 2.15 4.46 4.59 6.85 6.33 4.42 -4.85%
  YoY % 52.56% -51.79% -2.83% -32.99% 8.21% 43.21% -
  Horiz. % 74.21% 48.64% 100.90% 103.85% 154.98% 143.21% 100.00%
P/NAPS 3.34 5.88 3.25 3.25 2.43 2.81 3.35 -0.05%
  YoY % -43.20% 80.92% 0.00% 33.74% -13.52% -16.12% -
  Horiz. % 99.70% 175.52% 97.01% 97.01% 72.54% 83.88% 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.
 


 

261  313  524  1176 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.165+0.005 
 HSI-C7K 0.36-0.15 
 TDM 0.315+0.015 
 HSI-H8K 0.16+0.05 
 SUPERMX 1.43+0.12 
 KNM 0.33+0.015 
 HUBLINE 0.05+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers