[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -79.17%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,570,902 1,110,417 736,680 310,033 1,301,193 952,318 609,951 87.99%
PBT 213,213 158,780 112,379 39,639 186,665 135,113 88,832 79.36%
Tax -55,825 -40,873 -26,741 -10,305 -47,683 -35,083 -23,932 75.97%
NP 157,388 117,907 85,638 29,334 138,982 100,030 64,900 80.60%
-
NP to SH 157,388 117,907 83,090 28,616 137,385 100,030 64,900 80.60%
-
Tax Rate 26.18% 25.74% 23.80% 26.00% 25.54% 25.97% 26.94% -
Total Cost 1,413,514 992,510 651,042 280,699 1,162,211 852,288 545,051 88.86%
-
Net Worth 552,643 539,485 521,722 481,801 467,161 460,536 440,799 16.28%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 75,659 59,211 32,895 16,445 75,667 59,211 32,895 74.33%
Div Payout % 48.07% 50.22% 39.59% 57.47% 55.08% 59.19% 50.69% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 552,643 539,485 521,722 481,801 467,161 460,536 440,799 16.28%
NOSH 657,909 657,909 657,909 657,839 657,974 657,909 657,909 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.02% 10.62% 11.62% 9.46% 10.68% 10.50% 10.64% -
ROE 28.48% 21.86% 15.93% 5.94% 29.41% 21.72% 14.72% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 238.77 168.78 111.97 47.13 197.76 144.75 92.71 87.99%
EPS 23.92 17.92 12.63 4.35 20.88 15.20 9.86 80.64%
DPS 11.50 9.00 5.00 2.50 11.50 9.00 5.00 74.33%
NAPS 0.84 0.82 0.793 0.7324 0.71 0.70 0.67 16.28%
Adjusted Per Share Value based on latest NOSH - 657,839
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 238.77 168.78 111.97 47.12 197.78 144.75 92.71 87.99%
EPS 23.92 17.92 12.63 4.35 20.88 15.20 9.86 80.64%
DPS 11.50 9.00 5.00 2.50 11.50 9.00 5.00 74.33%
NAPS 0.84 0.82 0.793 0.7323 0.7101 0.70 0.67 16.28%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.52 3.00 2.55 2.85 2.37 2.07 1.87 -
P/RPS 1.47 1.78 2.28 6.05 1.20 1.43 2.02 -19.11%
P/EPS 14.71 16.74 20.19 65.52 11.35 13.61 18.96 -15.57%
EY 6.80 5.97 4.95 1.53 8.81 7.35 5.28 18.39%
DY 3.27 3.00 1.96 0.88 4.85 4.35 2.67 14.48%
P/NAPS 4.19 3.66 3.22 3.89 3.34 2.96 2.79 31.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 -
Price 4.23 3.29 2.58 2.82 2.63 2.30 2.18 -
P/RPS 1.77 1.95 2.30 5.98 1.33 1.59 2.35 -17.23%
P/EPS 17.68 18.36 20.43 64.83 12.60 15.13 22.10 -13.83%
EY 5.66 5.45 4.90 1.54 7.94 6.61 4.53 16.02%
DY 2.72 2.74 1.94 0.89 4.37 3.91 2.29 12.16%
P/NAPS 5.04 4.01 3.25 3.85 3.70 3.29 3.25 34.01%

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