Highlights

[PADINI] YoY TTM Result on 2017-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -0.20%    YoY -     31.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,696,949 1,744,463 1,661,363 1,459,292 1,174,262 951,969 847,286 12.26%
  YoY % -2.72% 5.00% 13.85% 24.27% 23.35% 12.36% -
  Horiz. % 200.28% 205.89% 196.08% 172.23% 138.59% 112.36% 100.00%
PBT 199,546 226,636 213,357 210,332 157,124 109,284 128,719 7.57%
  YoY % -11.95% 6.22% 1.44% 33.86% 43.78% -15.10% -
  Horiz. % 155.02% 176.07% 165.75% 163.40% 122.07% 84.90% 100.00%
Tax -53,099 -63,606 -52,908 -51,990 -38,916 -33,576 -35,382 6.99%
  YoY % 16.52% -20.22% -1.77% -33.60% -15.90% 5.10% -
  Horiz. % 150.07% 179.77% 149.53% 146.94% 109.99% 94.90% 100.00%
NP 146,447 163,030 160,449 158,342 118,208 75,708 93,337 7.79%
  YoY % -10.17% 1.61% 1.33% 33.95% 56.14% -18.89% -
  Horiz. % 156.90% 174.67% 171.90% 169.65% 126.65% 81.11% 100.00%
NP to SH 146,447 163,109 160,449 155,262 118,208 75,708 93,337 7.79%
  YoY % -10.22% 1.66% 3.34% 31.35% 56.14% -18.89% -
  Horiz. % 156.90% 174.75% 171.90% 166.35% 126.65% 81.11% 100.00%
Tax Rate 26.61 % 28.07 % 24.80 % 24.72 % 24.77 % 30.72 % 27.49 % -0.54%
  YoY % -5.20% 13.19% 0.32% -0.20% -19.37% 11.75% -
  Horiz. % 96.80% 102.11% 90.21% 89.92% 90.11% 111.75% 100.00%
Total Cost 1,550,502 1,581,433 1,500,914 1,300,950 1,056,054 876,261 753,949 12.76%
  YoY % -1.96% 5.36% 15.37% 23.19% 20.52% 16.22% -
  Horiz. % 205.65% 209.75% 199.07% 172.55% 140.07% 116.22% 100.00%
Net Worth 782,912 710,542 618,434 539,485 460,536 403,298 388,166 12.39%
  YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% -
  Horiz. % 201.70% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 49,343 75,659 75,659 75,651 75,670 65,790 72,376 -6.18%
  YoY % -34.78% 0.00% 0.01% -0.03% 15.02% -9.10% -
  Horiz. % 68.18% 104.54% 104.54% 104.53% 104.55% 90.90% 100.00%
Div Payout % 33.69 % 46.39 % 47.15 % 48.73 % 64.01 % 86.90 % 77.54 % -12.96%
  YoY % -27.38% -1.61% -3.24% -23.87% -26.34% 12.07% -
  Horiz. % 43.45% 59.83% 60.81% 62.84% 82.55% 112.07% 100.00%
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 782,912 710,542 618,434 539,485 460,536 403,298 388,166 12.39%
  YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% -
  Horiz. % 201.70% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.63 % 9.35 % 9.66 % 10.85 % 10.07 % 7.95 % 11.02 % -3.99%
  YoY % -7.70% -3.21% -10.97% 7.75% 26.67% -27.86% -
  Horiz. % 78.31% 84.85% 87.66% 98.46% 91.38% 72.14% 100.00%
ROE 18.71 % 22.96 % 25.94 % 28.78 % 25.67 % 18.77 % 24.05 % -4.09%
  YoY % -18.51% -11.49% -9.87% 12.12% 36.76% -21.95% -
  Horiz. % 77.80% 95.47% 107.86% 119.67% 106.74% 78.05% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 257.93 265.15 252.52 221.81 178.48 144.70 128.78 12.26%
  YoY % -2.72% 5.00% 13.85% 24.28% 23.34% 12.36% -
  Horiz. % 200.29% 205.89% 196.09% 172.24% 138.59% 112.36% 100.00%
EPS 22.26 24.79 24.39 23.60 17.97 11.51 14.19 7.79%
  YoY % -10.21% 1.64% 3.35% 31.33% 56.13% -18.89% -
  Horiz. % 156.87% 174.70% 171.88% 166.31% 126.64% 81.11% 100.00%
DPS 7.50 11.50 11.50 11.50 11.50 10.00 11.00 -6.18%
  YoY % -34.78% 0.00% 0.00% 0.00% 15.00% -9.09% -
  Horiz. % 68.18% 104.55% 104.55% 104.55% 104.55% 90.91% 100.00%
NAPS 1.1900 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 12.39%
  YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% -
  Horiz. % 201.69% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 257.93 265.15 252.52 221.81 178.48 144.70 128.78 12.26%
  YoY % -2.72% 5.00% 13.85% 24.28% 23.34% 12.36% -
  Horiz. % 200.29% 205.89% 196.09% 172.24% 138.59% 112.36% 100.00%
EPS 22.26 24.79 24.39 23.60 17.97 11.51 14.19 7.79%
  YoY % -10.21% 1.64% 3.35% 31.33% 56.13% -18.89% -
  Horiz. % 156.87% 174.70% 171.88% 166.31% 126.64% 81.11% 100.00%
DPS 7.50 11.50 11.50 11.50 11.50 10.00 11.00 -6.18%
  YoY % -34.78% 0.00% 0.00% 0.00% 15.00% -9.09% -
  Horiz. % 68.18% 104.55% 104.55% 104.55% 104.55% 90.91% 100.00%
NAPS 1.1900 1.0800 0.9400 0.8200 0.7000 0.6130 0.5900 12.39%
  YoY % 10.19% 14.89% 14.63% 17.14% 14.19% 3.90% -
  Horiz. % 201.69% 183.05% 159.32% 138.98% 118.64% 103.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.0200 3.5900 4.4700 3.0000 2.0700 1.4600 1.9100 -
P/RPS 0.78 1.35 1.77 1.35 1.16 1.01 1.48 -10.12%
  YoY % -42.22% -23.73% 31.11% 16.38% 14.85% -31.76% -
  Horiz. % 52.70% 91.22% 119.59% 91.22% 78.38% 68.24% 100.00%
P/EPS 9.07 14.48 18.33 12.71 11.52 12.69 13.46 -6.36%
  YoY % -37.36% -21.00% 44.22% 10.33% -9.22% -5.72% -
  Horiz. % 67.38% 107.58% 136.18% 94.43% 85.59% 94.28% 100.00%
EY 11.02 6.91 5.46 7.87 8.68 7.88 7.43 6.78%
  YoY % 59.48% 26.56% -30.62% -9.33% 10.15% 6.06% -
  Horiz. % 148.32% 93.00% 73.49% 105.92% 116.82% 106.06% 100.00%
DY 3.71 3.20 2.57 3.83 5.56 6.85 5.76 -7.06%
  YoY % 15.94% 24.51% -32.90% -31.12% -18.83% 18.92% -
  Horiz. % 64.41% 55.56% 44.62% 66.49% 96.53% 118.92% 100.00%
P/NAPS 1.70 3.32 4.76 3.66 2.96 2.38 3.24 -10.18%
  YoY % -48.80% -30.25% 30.05% 23.65% 24.37% -26.54% -
  Horiz. % 52.47% 102.47% 146.91% 112.96% 91.36% 73.46% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 28/05/19 23/05/18 30/05/17 18/05/16 19/05/15 28/05/14 -
Price 2.7400 3.9900 5.3500 3.2900 2.3000 1.3500 2.0300 -
P/RPS 1.06 1.50 2.12 1.48 1.29 0.93 1.58 -6.43%
  YoY % -29.33% -29.25% 43.24% 14.73% 38.71% -41.14% -
  Horiz. % 67.09% 94.94% 134.18% 93.67% 81.65% 58.86% 100.00%
P/EPS 12.31 16.09 21.94 13.94 12.80 11.73 14.31 -2.48%
  YoY % -23.49% -26.66% 57.39% 8.91% 9.12% -18.03% -
  Horiz. % 86.02% 112.44% 153.32% 97.41% 89.45% 81.97% 100.00%
EY 8.12 6.21 4.56 7.17 7.81 8.52 6.99 2.53%
  YoY % 30.76% 36.18% -36.40% -8.19% -8.33% 21.89% -
  Horiz. % 116.17% 88.84% 65.24% 102.58% 111.73% 121.89% 100.00%
DY 2.74 2.88 2.15 3.50 5.00 7.41 5.42 -10.74%
  YoY % -4.86% 33.95% -38.57% -30.00% -32.52% 36.72% -
  Horiz. % 50.55% 53.14% 39.67% 64.58% 92.25% 136.72% 100.00%
P/NAPS 2.30 3.69 5.69 4.01 3.29 2.20 3.44 -6.48%
  YoY % -37.67% -35.15% 41.90% 21.88% 49.55% -36.05% -
  Horiz. % 66.86% 107.27% 165.41% 116.57% 95.64% 63.95% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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