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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,823,821 1,695,544 1,609,831 1,427,922 1,115,517 887,201 832,422 13.96%
  YoY % 7.57% 5.32% 12.74% 28.01% 25.73% 6.58% -
  Horiz. % 219.10% 203.69% 193.39% 171.54% 134.01% 106.58% 100.00%
PBT 222,514 229,591 209,717 210,212 149,813 98,375 133,892 8.83%
  YoY % -3.08% 9.48% -0.24% 40.32% 52.29% -26.53% -
  Horiz. % 166.19% 171.47% 156.63% 157.00% 111.89% 73.47% 100.00%
Tax -58,074 -61,388 -54,230 -51,557 -36,692 -28,147 -37,128 7.74%
  YoY % 5.40% -13.20% -5.18% -40.51% -30.36% 24.19% -
  Horiz. % 156.42% 165.34% 146.06% 138.86% 98.83% 75.81% 100.00%
NP 164,440 168,203 155,487 158,655 113,121 70,228 96,764 9.24%
  YoY % -2.24% 8.18% -2.00% 40.25% 61.08% -27.42% -
  Horiz. % 169.94% 173.83% 160.69% 163.96% 116.90% 72.58% 100.00%
NP to SH 164,488 168,234 155,487 155,575 109,671 70,228 96,764 9.24%
  YoY % -2.23% 8.20% -0.06% 41.86% 56.16% -27.42% -
  Horiz. % 169.99% 173.86% 160.69% 160.78% 113.34% 72.58% 100.00%
Tax Rate 26.10 % 26.74 % 25.86 % 24.53 % 24.49 % 28.61 % 27.73 % -1.00%
  YoY % -2.39% 3.40% 5.42% 0.16% -14.40% 3.17% -
  Horiz. % 94.12% 96.43% 93.26% 88.46% 88.32% 103.17% 100.00%
Total Cost 1,659,381 1,527,341 1,454,344 1,269,267 1,002,396 816,973 735,658 14.51%
  YoY % 8.65% 5.02% 14.58% 26.62% 22.70% 11.05% -
  Horiz. % 225.56% 207.62% 197.69% 172.53% 136.26% 111.05% 100.00%
Net Worth 782,912 690,804 598,697 521,722 440,495 394,745 388,166 12.40%
  YoY % 13.33% 15.38% 14.75% 18.44% 11.59% 1.69% -
  Horiz. % 201.70% 177.97% 154.24% 134.41% 113.48% 101.69% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 75,659 75,659 75,659 75,651 65,790 65,790 69,070 1.53%
  YoY % 0.00% 0.00% 0.01% 14.99% 0.00% -4.75% -
  Horiz. % 109.54% 109.54% 109.54% 109.53% 95.25% 95.25% 100.00%
Div Payout % 46.00 % 44.97 % 48.66 % 48.63 % 59.99 % 93.68 % 71.38 % -7.06%
  YoY % 2.29% -7.58% 0.06% -18.94% -35.96% 31.24% -
  Horiz. % 64.44% 63.00% 68.17% 68.13% 84.04% 131.24% 100.00%
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 782,912 690,804 598,697 521,722 440,495 394,745 388,166 12.40%
  YoY % 13.33% 15.38% 14.75% 18.44% 11.59% 1.69% -
  Horiz. % 201.70% 177.97% 154.24% 134.41% 113.48% 101.69% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,455 657,909 657,909 0.00%
  YoY % 0.00% 0.00% -0.00% 0.07% -0.07% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 99.93% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.02 % 9.92 % 9.66 % 11.11 % 10.14 % 7.92 % 11.62 % -4.13%
  YoY % -9.07% 2.69% -13.05% 9.57% 28.03% -31.84% -
  Horiz. % 77.62% 85.37% 83.13% 95.61% 87.26% 68.16% 100.00%
ROE 21.01 % 24.35 % 25.97 % 29.82 % 24.90 % 17.79 % 24.93 % -2.81%
  YoY % -13.72% -6.24% -12.91% 19.76% 39.97% -28.64% -
  Horiz. % 84.28% 97.67% 104.17% 119.61% 99.88% 71.36% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 277.21 257.72 244.69 217.04 169.67 134.85 126.53 13.96%
  YoY % 7.56% 5.33% 12.74% 27.92% 25.82% 6.58% -
  Horiz. % 219.09% 203.68% 193.38% 171.53% 134.09% 106.58% 100.00%
EPS 25.00 25.57 23.63 23.65 16.68 10.67 14.71 9.24%
  YoY % -2.23% 8.21% -0.08% 41.79% 56.33% -27.46% -
  Horiz. % 169.95% 173.83% 160.64% 160.77% 113.39% 72.54% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 10.00 10.50 1.53%
  YoY % 0.00% 0.00% 0.00% 15.00% 0.00% -4.76% -
  Horiz. % 109.52% 109.52% 109.52% 109.52% 95.24% 95.24% 100.00%
NAPS 1.1900 1.0500 0.9100 0.7930 0.6700 0.6000 0.5900 12.40%
  YoY % 13.33% 15.38% 14.75% 18.36% 11.67% 1.69% -
  Horiz. % 201.69% 177.97% 154.24% 134.41% 113.56% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 277.21 257.72 244.69 217.04 169.55 134.85 126.53 13.96%
  YoY % 7.56% 5.33% 12.74% 28.01% 25.73% 6.58% -
  Horiz. % 219.09% 203.68% 193.38% 171.53% 134.00% 106.58% 100.00%
EPS 25.00 25.57 23.63 23.65 16.67 10.67 14.71 9.24%
  YoY % -2.23% 8.21% -0.08% 41.87% 56.23% -27.46% -
  Horiz. % 169.95% 173.83% 160.64% 160.77% 113.32% 72.54% 100.00%
DPS 11.50 11.50 11.50 11.50 10.00 10.00 10.50 1.53%
  YoY % 0.00% 0.00% 0.00% 15.00% 0.00% -4.76% -
  Horiz. % 109.52% 109.52% 109.52% 109.52% 95.24% 95.24% 100.00%
NAPS 1.1900 1.0500 0.9100 0.7930 0.6695 0.6000 0.5900 12.40%
  YoY % 13.33% 15.38% 14.75% 18.45% 11.58% 1.69% -
  Horiz. % 201.69% 177.97% 154.24% 134.41% 113.47% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.2400 3.5100 5.2800 2.5500 1.8700 1.4600 1.8100 -
P/RPS 1.17 1.36 2.16 1.17 1.10 1.08 1.43 -3.29%
  YoY % -13.97% -37.04% 84.62% 6.36% 1.85% -24.48% -
  Horiz. % 81.82% 95.10% 151.05% 81.82% 76.92% 75.52% 100.00%
P/EPS 12.96 13.73 22.34 10.78 11.21 13.68 12.31 0.86%
  YoY % -5.61% -38.54% 107.24% -3.84% -18.06% 11.13% -
  Horiz. % 105.28% 111.54% 181.48% 87.57% 91.06% 111.13% 100.00%
EY 7.72 7.29 4.48 9.27 8.92 7.31 8.13 -0.86%
  YoY % 5.90% 62.72% -51.67% 3.92% 22.02% -10.09% -
  Horiz. % 94.96% 89.67% 55.10% 114.02% 109.72% 89.91% 100.00%
DY 3.55 3.28 2.18 4.51 5.35 6.85 5.80 -7.85%
  YoY % 8.23% 50.46% -51.66% -15.70% -21.90% 18.10% -
  Horiz. % 61.21% 56.55% 37.59% 77.76% 92.24% 118.10% 100.00%
P/NAPS 2.72 3.34 5.80 3.22 2.79 2.43 3.07 -2.00%
  YoY % -18.56% -42.41% 80.12% 15.41% 14.81% -20.85% -
  Horiz. % 88.60% 108.79% 188.93% 104.89% 90.88% 79.15% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 26/02/18 20/02/17 23/02/16 26/02/15 26/02/14 -
Price 3.2400 3.5100 5.3500 2.5800 2.1800 1.4600 1.6600 -
P/RPS 1.17 1.36 2.19 1.19 1.28 1.08 1.31 -1.87%
  YoY % -13.97% -37.90% 84.03% -7.03% 18.52% -17.56% -
  Horiz. % 89.31% 103.82% 167.18% 90.84% 97.71% 82.44% 100.00%
P/EPS 12.96 13.73 22.64 10.91 13.07 13.68 11.29 2.32%
  YoY % -5.61% -39.36% 107.52% -16.53% -4.46% 21.17% -
  Horiz. % 114.79% 121.61% 200.53% 96.63% 115.77% 121.17% 100.00%
EY 7.72 7.29 4.42 9.17 7.65 7.31 8.86 -2.27%
  YoY % 5.90% 64.93% -51.80% 19.87% 4.65% -17.49% -
  Horiz. % 87.13% 82.28% 49.89% 103.50% 86.34% 82.51% 100.00%
DY 3.55 3.28 2.15 4.46 4.59 6.85 6.33 -9.19%
  YoY % 8.23% 52.56% -51.79% -2.83% -32.99% 8.21% -
  Horiz. % 56.08% 51.82% 33.97% 70.46% 72.51% 108.21% 100.00%
P/NAPS 2.72 3.34 5.88 3.25 3.25 2.43 2.81 -0.54%
  YoY % -18.56% -43.20% 80.92% 0.00% 33.74% -13.52% -
  Horiz. % 96.80% 118.86% 209.25% 115.66% 115.66% 86.48% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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