Highlights

[PADINI] YoY TTM Result on 2015-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 19-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     7.80%    YoY -     -18.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,661,363 1,459,292 1,174,262 951,969 847,286 782,266 688,720 15.80%
  YoY % 13.85% 24.27% 23.35% 12.36% 8.31% 13.58% -
  Horiz. % 241.22% 211.88% 170.50% 138.22% 123.02% 113.58% 100.00%
PBT 213,357 210,332 157,124 109,284 128,719 117,033 132,899 8.21%
  YoY % 1.44% 33.86% 43.78% -15.10% 9.99% -11.94% -
  Horiz. % 160.54% 158.26% 118.23% 82.23% 96.85% 88.06% 100.00%
Tax -52,908 -51,990 -38,916 -33,576 -35,382 -32,548 -35,039 7.11%
  YoY % -1.77% -33.60% -15.90% 5.10% -8.71% 7.11% -
  Horiz. % 151.00% 148.38% 111.06% 95.82% 100.98% 92.89% 100.00%
NP 160,449 158,342 118,208 75,708 93,337 84,485 97,860 8.59%
  YoY % 1.33% 33.95% 56.14% -18.89% 10.48% -13.67% -
  Horiz. % 163.96% 161.80% 120.79% 77.36% 95.38% 86.33% 100.00%
NP to SH 160,449 155,262 118,208 75,708 93,337 84,485 97,860 8.59%
  YoY % 3.34% 31.35% 56.14% -18.89% 10.48% -13.67% -
  Horiz. % 163.96% 158.66% 120.79% 77.36% 95.38% 86.33% 100.00%
Tax Rate 24.80 % 24.72 % 24.77 % 30.72 % 27.49 % 27.81 % 26.37 % -1.02%
  YoY % 0.32% -0.20% -19.37% 11.75% -1.15% 5.46% -
  Horiz. % 94.05% 93.74% 93.93% 116.50% 104.25% 105.46% 100.00%
Total Cost 1,500,914 1,300,950 1,056,054 876,261 753,949 697,781 590,860 16.80%
  YoY % 15.37% 23.19% 20.52% 16.22% 8.05% 18.10% -
  Horiz. % 254.02% 220.18% 178.73% 148.30% 127.60% 118.10% 100.00%
Net Worth 618,434 539,485 460,536 403,298 388,166 367,980 335,533 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.49% 9.67% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.67% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 75,659 75,651 75,670 65,790 72,376 52,652 39,462 11.45%
  YoY % 0.01% -0.03% 15.02% -9.10% 37.46% 33.42% -
  Horiz. % 191.73% 191.70% 191.75% 166.72% 183.41% 133.42% 100.00%
Div Payout % 47.15 % 48.73 % 64.01 % 86.90 % 77.54 % 62.32 % 40.33 % 2.64%
  YoY % -3.24% -23.87% -26.34% 12.07% 24.42% 54.53% -
  Horiz. % 116.91% 120.83% 158.72% 215.47% 192.26% 154.53% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 618,434 539,485 460,536 403,298 388,166 367,980 335,533 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.49% 9.67% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.67% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,108 657,909 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.12% -0.12% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 99.88% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.66 % 10.85 % 10.07 % 7.95 % 11.02 % 10.80 % 14.21 % -6.23%
  YoY % -10.97% 7.75% 26.67% -27.86% 2.04% -24.00% -
  Horiz. % 67.98% 76.35% 70.87% 55.95% 77.55% 76.00% 100.00%
ROE 25.94 % 28.78 % 25.67 % 18.77 % 24.05 % 22.96 % 29.17 % -1.94%
  YoY % -9.87% 12.12% 36.76% -21.95% 4.75% -21.29% -
  Horiz. % 88.93% 98.66% 88.00% 64.35% 82.45% 78.71% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 252.52 221.81 178.48 144.70 128.78 119.05 104.68 15.80%
  YoY % 13.85% 24.28% 23.34% 12.36% 8.17% 13.73% -
  Horiz. % 241.23% 211.89% 170.50% 138.23% 123.02% 113.73% 100.00%
EPS 24.39 23.60 17.97 11.51 14.19 12.86 14.87 8.59%
  YoY % 3.35% 31.33% 56.13% -18.89% 10.34% -13.52% -
  Horiz. % 164.02% 158.71% 120.85% 77.40% 95.43% 86.48% 100.00%
DPS 11.50 11.50 11.50 10.00 11.00 8.00 6.00 11.45%
  YoY % 0.00% 0.00% 15.00% -9.09% 37.50% 33.33% -
  Horiz. % 191.67% 191.67% 191.67% 166.67% 183.33% 133.33% 100.00%
NAPS 0.9400 0.8200 0.7000 0.6130 0.5900 0.5600 0.5100 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.36% 9.80% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 252.52 221.81 178.48 144.70 128.78 118.90 104.68 15.80%
  YoY % 13.85% 24.28% 23.34% 12.36% 8.31% 13.58% -
  Horiz. % 241.23% 211.89% 170.50% 138.23% 123.02% 113.58% 100.00%
EPS 24.39 23.60 17.97 11.51 14.19 12.84 14.87 8.59%
  YoY % 3.35% 31.33% 56.13% -18.89% 10.51% -13.65% -
  Horiz. % 164.02% 158.71% 120.85% 77.40% 95.43% 86.35% 100.00%
DPS 11.50 11.50 11.50 10.00 11.00 8.00 6.00 11.45%
  YoY % 0.00% 0.00% 15.00% -9.09% 37.50% 33.33% -
  Horiz. % 191.67% 191.67% 191.67% 166.67% 183.33% 133.33% 100.00%
NAPS 0.9400 0.8200 0.7000 0.6130 0.5900 0.5593 0.5100 10.72%
  YoY % 14.63% 17.14% 14.19% 3.90% 5.49% 9.67% -
  Horiz. % 184.31% 160.78% 137.25% 120.20% 115.69% 109.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.4700 3.0000 2.0700 1.4600 1.9100 1.9200 1.4500 -
P/RPS 1.77 1.35 1.16 1.01 1.48 1.61 1.39 4.11%
  YoY % 31.11% 16.38% 14.85% -31.76% -8.07% 15.83% -
  Horiz. % 127.34% 97.12% 83.45% 72.66% 106.47% 115.83% 100.00%
P/EPS 18.33 12.71 11.52 12.69 13.46 14.93 9.75 11.09%
  YoY % 44.22% 10.33% -9.22% -5.72% -9.85% 53.13% -
  Horiz. % 188.00% 130.36% 118.15% 130.15% 138.05% 153.13% 100.00%
EY 5.46 7.87 8.68 7.88 7.43 6.70 10.26 -9.98%
  YoY % -30.62% -9.33% 10.15% 6.06% 10.90% -34.70% -
  Horiz. % 53.22% 76.71% 84.60% 76.80% 72.42% 65.30% 100.00%
DY 2.57 3.83 5.56 6.85 5.76 4.17 4.14 -7.64%
  YoY % -32.90% -31.12% -18.83% 18.92% 38.13% 0.72% -
  Horiz. % 62.08% 92.51% 134.30% 165.46% 139.13% 100.72% 100.00%
P/NAPS 4.76 3.66 2.96 2.38 3.24 3.43 2.84 8.98%
  YoY % 30.05% 23.65% 24.37% -26.54% -5.54% 20.77% -
  Horiz. % 167.61% 128.87% 104.23% 83.80% 114.08% 120.77% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 30/05/13 30/05/12 -
Price 5.3500 3.2900 2.3000 1.3500 2.0300 2.0800 1.8000 -
P/RPS 2.12 1.48 1.29 0.93 1.58 1.75 1.72 3.54%
  YoY % 43.24% 14.73% 38.71% -41.14% -9.71% 1.74% -
  Horiz. % 123.26% 86.05% 75.00% 54.07% 91.86% 101.74% 100.00%
P/EPS 21.94 13.94 12.80 11.73 14.31 16.18 12.10 10.42%
  YoY % 57.39% 8.91% 9.12% -18.03% -11.56% 33.72% -
  Horiz. % 181.32% 115.21% 105.79% 96.94% 118.26% 133.72% 100.00%
EY 4.56 7.17 7.81 8.52 6.99 6.18 8.26 -9.42%
  YoY % -36.40% -8.19% -8.33% 21.89% 13.11% -25.18% -
  Horiz. % 55.21% 86.80% 94.55% 103.15% 84.62% 74.82% 100.00%
DY 2.15 3.50 5.00 7.41 5.42 3.85 3.33 -7.03%
  YoY % -38.57% -30.00% -32.52% 36.72% 40.78% 15.62% -
  Horiz. % 64.56% 105.11% 150.15% 222.52% 162.76% 115.62% 100.00%
P/NAPS 5.69 4.01 3.29 2.20 3.44 3.71 3.53 8.28%
  YoY % 41.90% 21.88% 49.55% -36.05% -7.28% 5.10% -
  Horiz. % 161.19% 113.60% 93.20% 62.32% 97.45% 105.10% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

143  395  568  1345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.195-0.025 
 SUPERMX-C1I 0.15-0.005 
 VIVOCOM 0.05+0.005 
 SUPERMX 9.56-0.22 
 MAHSING 0.98-0.02 
 HWGB 0.755+0.04 
 LUSTER 0.165-0.005 
 LBICAP-WB 0.20-0.005 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
PARTNERS & BROKERS