[PADINI] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,551,218	1,260,700	1,570,902	1,480,556	1,473,360	1,240,132	1,301,193	12.39%
YoY %	23.04%	-19.75%	6.10%	0.49%	18.81%	-4.69%	-	-
Horiz. %	119.22%	96.89%	120.73%	113.78%	113.23%	95.31%	100.00%	-
PBT	217,766	167,636	213,213	211,706	224,758	158,556	186,665	10.78%
YoY %	29.90%	-21.38%	0.71%	-5.81%	41.75%	-15.06%	-	-
Horiz. %	116.66%	89.81%	114.22%	113.41%	120.41%	84.94%	100.00%	-
Tax	-55,388	-42,756	-55,825	-54,497	-53,482	-41,220	-47,683	10.47%
YoY %	-29.54%	23.41%	-2.44%	-1.90%	-29.75%	13.55%	-	-
Horiz. %	116.16%	89.67%	117.08%	114.29%	112.16%	86.45%	100.00%	-
NP	162,378	124,880	157,388	157,209	171,276	117,336	138,982	10.89%
YoY %	30.03%	-20.65%	0.11%	-8.21%	45.97%	-15.57%	-	-
Horiz. %	116.83%	89.85%	113.24%	113.11%	123.24%	84.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,378	124,880	157,388	157,209	166,180	114,464	137,385	11.75%
YoY %	30.03%	-20.65%	0.11%	-5.40%	45.18%	-16.68%	-	-
Horiz. %	118.19%	90.90%	114.56%	114.43%	120.96%	83.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.43%	25.51%	26.18%	25.74%	23.80%	26.00%	25.54%	-
YoY %	-0.31%	-2.56%	1.71%	8.15%	-8.46%	1.80%	-	-
Horiz. %	99.57%	99.88%	102.51%	100.78%	93.19%	101.80%	100.00%	-
Total Cost	1,388,840	1,135,820	1,413,514	1,323,346	1,302,084	1,122,796	1,162,211	12.57%
YoY %	22.28%	-19.65%	6.81%	1.63%	15.97%	-3.39%	-	-
Horiz. %	119.50%	97.73%	121.62%	113.86%	112.04%	96.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	598,697	565,801	552,643	539,485	521,722	481,801	467,161	17.93%
YoY %	5.81%	2.38%	2.44%	3.40%	8.29%	3.13%	-	-
Horiz. %	128.16%	121.11%	118.30%	115.48%	111.68%	103.13%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	65,790	65,790	75,659	78,949	65,790	65,783	75,667	-8.88%
YoY %	0.00%	-13.04%	-4.17%	20.00%	0.01%	-13.06%	-	-
Horiz. %	86.95%	86.95%	99.99%	104.34%	86.95%	86.94%	100.00%	-
Div Payout %	40.52%	52.68%	48.07%	50.22%	39.59%	57.47%	55.08%	-
YoY %	-23.08%	9.59%	-4.28%	26.85%	-31.11%	4.34%	-	-
Horiz. %	73.57%	95.64%	87.27%	91.18%	71.88%	104.34%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	598,697	565,801	552,643	539,485	521,722	481,801	467,161	17.93%
YoY %	5.81%	2.38%	2.44%	3.40%	8.29%	3.13%	-	-
Horiz. %	128.16%	121.11%	118.30%	115.48%	111.68%	103.13%	100.00%	-
NOSH	657,909	657,909	657,909	657,909	657,909	657,839	657,974	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.01%	-0.02%	-	-
Horiz. %	99.99%	99.99%	99.99%	99.99%	99.99%	99.98%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	10.47%	9.91%	10.02%	10.62%	11.62%	9.46%	10.68%	-
YoY %	5.65%	-1.10%	-5.65%	-8.61%	22.83%	-11.42%	-	-
Horiz. %	98.03%	92.79%	93.82%	99.44%	108.80%	88.58%	100.00%	-
ROE	27.12%	22.07%	28.48%	29.14%	31.85%	23.76%	29.41%	-
YoY %	22.88%	-22.51%	-2.26%	-8.51%	34.05%	-19.21%	-	-
Horiz. %	92.21%	75.04%	96.84%	99.08%	108.30%	80.79%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	235.78	191.62	238.77	225.04	223.95	188.52	197.76	12.40%
YoY %	23.05%	-19.75%	6.10%	0.49%	18.79%	-4.67%	-	-
Horiz. %	119.23%	96.90%	120.74%	113.79%	113.24%	95.33%	100.00%	-
EPS	24.68	19.00	23.92	23.89	25.26	17.40	20.88	11.75%
YoY %	29.89%	-20.57%	0.13%	-5.42%	45.17%	-16.67%	-	-
Horiz. %	118.20%	91.00%	114.56%	114.42%	120.98%	83.33%	100.00%	-
DPS	10.00	10.00	11.50	12.00	10.00	10.00	11.50	-8.87%
YoY %	0.00%	-13.04%	-4.17%	20.00%	0.00%	-13.04%	-	-
Horiz. %	86.96%	86.96%	100.00%	104.35%	86.96%	86.96%	100.00%	-
NAPS	0.91	0.86	0.84	0.82	0.793	0.7324	0.71	17.93%
YoY %	5.81%	2.38%	2.44%	3.40%	8.27%	3.15%	-	-
Horiz. %	128.17%	121.13%	118.31%	115.49%	111.69%	103.15%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 657,909
RPS	235.78	191.62	238.77	225.04	223.95	188.50	197.78	12.39%
YoY %	23.05%	-19.75%	6.10%	0.49%	18.81%	-4.69%	-	-
Horiz. %	119.21%	96.89%	120.73%	113.78%	113.23%	95.31%	100.00%	-
EPS	24.68	18.98	23.92	23.90	25.26	17.40	20.88	11.75%
YoY %	30.03%	-20.65%	0.08%	-5.38%	45.17%	-16.67%	-	-
Horiz. %	118.20%	90.90%	114.56%	114.46%	120.98%	83.33%	100.00%	-
DPS	10.00	10.00	11.50	12.00	10.00	10.00	11.50	-8.87%
YoY %	0.00%	-13.04%	-4.17%	20.00%	0.00%	-13.04%	-	-
Horiz. %	86.96%	86.96%	100.00%	104.35%	86.96%	86.96%	100.00%	-
NAPS	0.91	0.86	0.84	0.82	0.793	0.7323	0.7101	17.92%
YoY %	5.81%	2.38%	2.44%	3.40%	8.29%	3.13%	-	-
Horiz. %	128.15%	121.11%	118.29%	115.48%	111.67%	103.13%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	5.28	4.55	3.52	3.00	2.55	2.85	2.37	-
P/RPS	2.24	2.37	1.47	1.33	1.14	1.51	1.20	51.43%
YoY %	-5.49%	61.22%	10.53%	16.67%	-24.50%	25.83%	-	-
Horiz. %	186.67%	197.50%	122.50%	110.83%	95.00%	125.83%	100.00%	-
P/EPS	21.39	23.97	14.71	12.55	10.10	16.38	11.35	52.39%
YoY %	-10.76%	62.95%	17.21%	24.26%	-38.34%	44.32%	-	-
Horiz. %	188.46%	211.19%	129.60%	110.57%	88.99%	144.32%	100.00%	-
EY	4.67	4.17	6.80	7.97	9.91	6.11	8.81	-34.42%
YoY %	11.99%	-38.68%	-14.68%	-19.58%	62.19%	-30.65%	-	-
Horiz. %	53.01%	47.33%	77.19%	90.47%	112.49%	69.35%	100.00%	-
DY	1.89	2.20	3.27	4.00	3.92	3.51	4.85	-46.55%
YoY %	-14.09%	-32.72%	-18.25%	2.04%	11.68%	-27.63%	-	-
Horiz. %	38.97%	45.36%	67.42%	82.47%	80.82%	72.37%	100.00%	-
P/NAPS	5.80	5.29	4.19	3.66	3.22	3.89	3.34	44.32%
YoY %	9.64%	26.25%	14.48%	13.66%	-17.22%	16.47%	-	-
Horiz. %	173.65%	158.38%	125.45%	109.58%	96.41%	116.47%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	29/11/17	25/08/17	30/05/17	20/02/17	25/11/16	25/08/16	-
Price	5.35	5.09	4.23	3.29	2.58	2.82	2.63	-
P/RPS	2.27	2.66	1.77	1.46	1.15	1.50	1.33	42.67%
YoY %	-14.66%	50.28%	21.23%	26.96%	-23.33%	12.78%	-	-
Horiz. %	170.68%	200.00%	133.08%	109.77%	86.47%	112.78%	100.00%	-
P/EPS	21.68	26.82	17.68	13.77	10.21	16.21	12.60	43.44%
YoY %	-19.16%	51.70%	28.40%	34.87%	-37.01%	28.65%	-	-
Horiz. %	172.06%	212.86%	140.32%	109.29%	81.03%	128.65%	100.00%	-
EY	4.61	3.73	5.66	7.26	9.79	6.17	7.94	-30.33%
YoY %	23.59%	-34.10%	-22.04%	-25.84%	58.67%	-22.29%	-	-
Horiz. %	58.06%	46.98%	71.28%	91.44%	123.30%	77.71%	100.00%	-
DY	1.87	1.96	2.72	3.65	3.88	3.55	4.37	-43.12%
YoY %	-4.59%	-27.94%	-25.48%	-5.93%	9.30%	-18.76%	-	-
Horiz. %	42.79%	44.85%	62.24%	83.52%	88.79%	81.24%	100.00%	-
P/NAPS	5.88	5.92	5.04	4.01	3.25	3.85	3.70	36.06%
YoY %	-0.68%	17.46%	25.69%	23.38%	-15.58%	4.05%	-	-
Horiz. %	158.92%	160.00%	136.22%	108.38%	87.84%	104.05%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 12:20:00

EMA 5

5 Mins

BUY

2024-07-05 12:05:00

ADX

5 Mins

BUY

2024-07-05 12:05:00

VOLUME BREAKOUT

5 Mins

BUY

2024-07-05 10:00:00

EMA 5

10 Mins

SELL

2024-07-05 10:00:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

969

HLIND

HONG LEONG INDUSTRIES BHD

959

DNEX

DAGANG NEXCHANGE BERHAD

825

SALCON

SALCON BHD

779

JCY

JCY INTERNATIONAL BERHAD

725

TOPGLOV

TOP GLOVE CORPORATION BHD

647

MAYBANK

MALAYAN BANKING BHD

641

YTLPOWR

YTL POWER INTERNATIONAL BHD

626

WCT

WCT HOLDINGS BERHAD

619

Daily Stocks

HSI-CXV

0.10

-0.02

134,285,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

VELESTO

0.27

-0.01

52,653,000

ORGABIO

0.47

+0.04

47,538,800

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

THETA

1.80

-0.09

3,258,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More