[PADINI] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 0.11%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,601,170 1,551,218 1,260,700 1,570,902 1,480,556 1,473,360 1,240,132 18.58%
PBT 211,898 217,766 167,636 213,213 211,706 224,758 158,556 21.34%
Tax -50,608 -55,388 -42,756 -55,825 -54,497 -53,482 -41,220 14.67%
NP 161,290 162,378 124,880 157,388 157,209 171,276 117,336 23.65%
-
NP to SH 161,290 162,378 124,880 157,388 157,209 166,180 114,464 25.71%
-
Tax Rate 23.88% 25.43% 25.51% 26.18% 25.74% 23.80% 26.00% -
Total Cost 1,439,880 1,388,840 1,135,820 1,413,514 1,323,346 1,302,084 1,122,796 18.05%
-
Net Worth 618,434 598,697 565,801 552,643 539,485 521,722 481,801 18.12%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 78,949 65,790 65,790 75,659 78,949 65,790 65,783 12.94%
Div Payout % 48.95% 40.52% 52.68% 48.07% 50.22% 39.59% 57.47% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 618,434 598,697 565,801 552,643 539,485 521,722 481,801 18.12%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,839 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.07% 10.47% 9.91% 10.02% 10.62% 11.62% 9.46% -
ROE 26.08% 27.12% 22.07% 28.48% 29.14% 31.85% 23.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 243.37 235.78 191.62 238.77 225.04 223.95 188.52 18.57%
EPS 24.52 24.68 19.00 23.92 23.89 25.26 17.40 25.72%
DPS 12.00 10.00 10.00 11.50 12.00 10.00 10.00 12.93%
NAPS 0.94 0.91 0.86 0.84 0.82 0.793 0.7324 18.11%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 243.37 235.78 191.62 238.77 225.04 223.95 188.50 18.58%
EPS 24.52 24.68 18.98 23.92 23.90 25.26 17.40 25.72%
DPS 12.00 10.00 10.00 11.50 12.00 10.00 10.00 12.93%
NAPS 0.94 0.91 0.86 0.84 0.82 0.793 0.7323 18.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.47 5.28 4.55 3.52 3.00 2.55 2.85 -
P/RPS 1.84 2.24 2.37 1.47 1.33 1.14 1.51 14.09%
P/EPS 18.23 21.39 23.97 14.71 12.55 10.10 16.38 7.40%
EY 5.48 4.67 4.17 6.80 7.97 9.91 6.11 -7.00%
DY 2.68 1.89 2.20 3.27 4.00 3.92 3.51 -16.47%
P/NAPS 4.76 5.80 5.29 4.19 3.66 3.22 3.89 14.41%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 26/02/18 29/11/17 25/08/17 30/05/17 20/02/17 25/11/16 -
Price 5.35 5.35 5.09 4.23 3.29 2.58 2.82 -
P/RPS 2.20 2.27 2.66 1.77 1.46 1.15 1.50 29.11%
P/EPS 21.82 21.68 26.82 17.68 13.77 10.21 16.21 21.93%
EY 4.58 4.61 3.73 5.66 7.26 9.79 6.17 -18.03%
DY 2.24 1.87 1.96 2.72 3.65 3.88 3.55 -26.45%
P/NAPS 5.69 5.88 5.92 5.04 4.01 3.25 3.85 29.77%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment