[PADINI] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 58.71%
YoY- 65.41%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,301,193 1,269,757 1,219,902 1,078,292 977,904 1,007,946 944,676 23.81%
PBT 186,665 180,150 177,664 177,224 111,835 119,765 101,708 49.95%
Tax -47,683 -46,777 -47,864 -33,036 -28,074 -37,038 -30,804 33.85%
NP 138,982 133,373 129,800 144,188 83,761 82,726 70,904 56.68%
-
NP to SH 137,385 133,373 129,800 127,320 80,223 82,726 70,904 55.48%
-
Tax Rate 25.54% 25.97% 26.94% 18.64% 25.10% 30.93% 30.29% -
Total Cost 1,162,211 1,136,384 1,090,102 934,104 894,143 925,220 873,772 20.96%
-
Net Worth 467,161 460,536 440,799 424,838 408,025 403,298 394,745 11.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 75,667 78,949 65,790 65,764 65,810 65,790 65,790 9.78%
Div Payout % 55.08% 59.19% 50.69% 51.65% 82.03% 79.53% 92.79% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 467,161 460,536 440,799 424,838 408,025 403,298 394,745 11.89%
NOSH 657,974 657,909 657,909 657,644 658,105 657,909 657,909 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 10.68% 10.50% 10.64% 13.37% 8.57% 8.21% 7.51% -
ROE 29.41% 28.96% 29.45% 29.97% 19.66% 20.51% 17.96% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.76 193.00 185.42 163.96 148.59 153.20 143.59 23.81%
EPS 20.88 20.27 19.72 19.36 12.19 12.57 10.78 55.44%
DPS 11.50 12.00 10.00 10.00 10.00 10.00 10.00 9.77%
NAPS 0.71 0.70 0.67 0.646 0.62 0.613 0.60 11.88%
Adjusted Per Share Value based on latest NOSH - 657,644
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 131.75 128.57 123.52 109.18 99.02 102.06 95.65 23.82%
EPS 13.91 13.50 13.14 12.89 8.12 8.38 7.18 55.46%
DPS 7.66 7.99 6.66 6.66 6.66 6.66 6.66 9.78%
NAPS 0.473 0.4663 0.4463 0.4302 0.4131 0.4084 0.3997 11.89%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.37 2.07 1.87 1.35 1.33 1.46 1.46 -
P/RPS 1.20 1.07 1.01 0.82 0.90 0.95 1.02 11.45%
P/EPS 11.35 10.21 9.48 6.97 10.91 11.61 13.55 -11.14%
EY 8.81 9.79 10.55 14.34 9.17 8.61 7.38 12.54%
DY 4.85 5.80 5.35 7.41 7.52 6.85 6.85 -20.57%
P/NAPS 3.34 2.96 2.79 2.09 2.15 2.38 2.43 23.64%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 26/02/15 -
Price 2.63 2.30 2.18 1.59 1.35 1.35 1.46 -
P/RPS 1.33 1.19 1.18 0.97 0.91 0.88 1.02 19.37%
P/EPS 12.60 11.35 11.05 8.21 11.07 10.74 13.55 -4.73%
EY 7.94 8.81 9.05 12.18 9.03 9.31 7.38 5.00%
DY 4.37 5.22 4.59 6.29 7.41 7.41 6.85 -25.91%
P/NAPS 3.70 3.29 3.25 2.46 2.18 2.20 2.43 32.38%

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