[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	310,033	1,301,193	952,318	609,951	269,573	977,904	755,960	-44.71%
YoY %	-76.17%	36.63%	56.13%	126.27%	-72.43%	29.36%	-	-
Horiz. %	41.01%	172.12%	125.97%	80.69%	35.66%	129.36%	100.00%	-
PBT	39,639	186,665	135,113	88,832	44,306	111,835	89,824	-41.95%
YoY %	-78.76%	38.15%	52.10%	100.50%	-60.38%	24.50%	-	-
Horiz. %	44.13%	207.81%	150.42%	98.90%	49.33%	124.50%	100.00%	-
Tax	-10,305	-47,683	-35,083	-23,932	-8,259	-28,074	-27,779	-48.27%
YoY %	78.39%	-35.91%	-46.59%	-189.77%	70.58%	-1.06%	-	-
Horiz. %	37.10%	171.65%	126.29%	86.15%	29.73%	101.06%	100.00%	-
NP	29,334	138,982	100,030	64,900	36,047	83,761	62,045	-39.22%
YoY %	-78.89%	38.94%	54.13%	80.04%	-56.96%	35.00%	-	-
Horiz. %	47.28%	224.00%	161.22%	104.60%	58.10%	135.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,616	137,385	100,030	64,900	31,830	80,223	62,045	-40.22%
YoY %	-79.17%	37.34%	54.13%	103.90%	-60.32%	29.30%	-	-
Horiz. %	46.12%	221.43%	161.22%	104.60%	51.30%	129.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.00%	25.54%	25.97%	26.94%	18.64%	25.10%	30.93%	-
YoY %	1.80%	-1.66%	-3.60%	44.53%	-25.74%	-18.85%	-	-
Horiz. %	84.06%	82.57%	83.96%	87.10%	60.27%	81.15%	100.00%	-
Total Cost	280,699	1,162,211	852,288	545,051	233,526	894,143	693,915	-45.21%
YoY %	-75.85%	36.36%	56.37%	133.40%	-73.88%	28.85%	-	-
Horiz. %	40.45%	167.49%	122.82%	78.55%	33.65%	128.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	481,801	467,161	460,536	440,799	424,838	408,025	403,298	12.55%
YoY %	3.13%	1.44%	4.48%	3.76%	4.12%	1.17%	-	-
Horiz. %	119.47%	115.84%	114.19%	109.30%	105.34%	101.17%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	16,445	75,667	59,211	32,895	16,441	65,810	49,343	-51.83%
YoY %	-78.27%	27.79%	80.00%	100.08%	-75.02%	33.37%	-	-
Horiz. %	33.33%	153.35%	120.00%	66.67%	33.32%	133.37%	100.00%	-
Div Payout %	57.47%	55.08%	59.19%	50.69%	51.65%	82.03%	79.53%	-
YoY %	4.34%	-6.94%	16.77%	-1.86%	-37.04%	3.14%	-	-
Horiz. %	72.26%	69.26%	74.42%	63.74%	64.94%	103.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	481,801	467,161	460,536	440,799	424,838	408,025	403,298	12.55%
YoY %	3.13%	1.44%	4.48%	3.76%	4.12%	1.17%	-	-
Horiz. %	119.47%	115.84%	114.19%	109.30%	105.34%	101.17%	100.00%	-
NOSH	657,839	657,974	657,909	657,909	657,644	658,105	657,909	-0.00%
YoY %	-0.02%	0.01%	0.00%	0.04%	-0.07%	0.03%	-	-
Horiz. %	99.99%	100.01%	100.00%	100.00%	99.96%	100.03%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	9.46%	10.68%	10.50%	10.64%	13.37%	8.57%	8.21%	-
YoY %	-11.42%	1.71%	-1.32%	-20.42%	56.01%	4.38%	-	-
Horiz. %	115.23%	130.09%	127.89%	129.60%	162.85%	104.38%	100.00%	-
ROE	5.94%	29.41%	21.72%	14.72%	7.49%	19.66%	15.38%	-
YoY %	-79.80%	35.41%	47.55%	96.53%	-61.90%	27.83%	-	-
Horiz. %	38.62%	191.22%	141.22%	95.71%	48.70%	127.83%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	47.13	197.76	144.75	92.71	40.99	148.59	114.90	-44.70%
YoY %	-76.17%	36.62%	56.13%	126.18%	-72.41%	29.32%	-	-
Horiz. %	41.02%	172.11%	125.98%	80.69%	35.67%	129.32%	100.00%	-
EPS	4.35	20.88	15.20	9.86	4.84	12.19	9.43	-40.21%
YoY %	-79.17%	37.37%	54.16%	103.72%	-60.30%	29.27%	-	-
Horiz. %	46.13%	221.42%	161.19%	104.56%	51.33%	129.27%	100.00%	-
DPS	2.50	11.50	9.00	5.00	2.50	10.00	7.50	-51.82%
YoY %	-78.26%	27.78%	80.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	33.33%	153.33%	120.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	0.7324	0.71	0.70	0.67	0.646	0.62	0.613	12.56%
YoY %	3.15%	1.43%	4.48%	3.72%	4.19%	1.14%	-	-
Horiz. %	119.48%	115.82%	114.19%	109.30%	105.38%	101.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 657,909
RPS	47.12	197.78	144.75	92.71	40.97	148.64	114.90	-44.71%
YoY %	-76.18%	36.64%	56.13%	126.29%	-72.44%	29.36%	-	-
Horiz. %	41.01%	172.13%	125.98%	80.69%	35.66%	129.36%	100.00%	-
EPS	4.35	20.88	15.20	9.86	4.84	12.19	9.43	-40.21%
YoY %	-79.17%	37.37%	54.16%	103.72%	-60.30%	29.27%	-	-
Horiz. %	46.13%	221.42%	161.19%	104.56%	51.33%	129.27%	100.00%	-
DPS	2.50	11.50	9.00	5.00	2.50	10.00	7.50	-51.82%
YoY %	-78.26%	27.78%	80.00%	100.00%	-75.00%	33.33%	-	-
Horiz. %	33.33%	153.33%	120.00%	66.67%	33.33%	133.33%	100.00%	-
NAPS	0.7323	0.7101	0.70	0.67	0.6457	0.6202	0.613	12.54%
YoY %	3.13%	1.44%	4.48%	3.76%	4.11%	1.17%	-	-
Horiz. %	119.46%	115.84%	114.19%	109.30%	105.33%	101.17%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.85	2.37	2.07	1.87	1.35	1.33	1.46	-
P/RPS	6.05	1.20	1.43	2.02	3.29	0.90	1.27	182.31%
YoY %	404.17%	-16.08%	-29.21%	-38.60%	265.56%	-29.13%	-	-
Horiz. %	476.38%	94.49%	112.60%	159.06%	259.06%	70.87%	100.00%	-
P/EPS	65.52	11.35	13.61	18.96	27.89	10.91	15.48	160.97%
YoY %	477.27%	-16.61%	-28.22%	-32.02%	155.64%	-29.52%	-	-
Horiz. %	423.26%	73.32%	87.92%	122.48%	180.17%	70.48%	100.00%	-
EY	1.53	8.81	7.35	5.28	3.59	9.17	6.46	-61.61%
YoY %	-82.63%	19.86%	39.20%	47.08%	-60.85%	41.95%	-	-
Horiz. %	23.68%	136.38%	113.78%	81.73%	55.57%	141.95%	100.00%	-
DY	0.88	4.85	4.35	2.67	1.85	7.52	5.14	-69.06%
YoY %	-81.86%	11.49%	62.92%	44.32%	-75.40%	46.30%	-	-
Horiz. %	17.12%	94.36%	84.63%	51.95%	35.99%	146.30%	100.00%	-
P/NAPS	3.89	3.34	2.96	2.79	2.09	2.15	2.38	38.63%
YoY %	16.47%	12.84%	6.09%	33.49%	-2.79%	-9.66%	-	-
Horiz. %	163.45%	140.34%	124.37%	117.23%	87.82%	90.34%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	25/11/16	25/08/16	18/05/16	23/02/16	26/11/15	18/08/15	19/05/15	-
Price	2.82	2.63	2.30	2.18	1.59	1.35	1.35	-
P/RPS	5.98	1.33	1.59	2.35	3.88	0.91	1.17	195.83%
YoY %	349.62%	-16.35%	-32.34%	-39.43%	326.37%	-22.22%	-	-
Horiz. %	511.11%	113.68%	135.90%	200.85%	331.62%	77.78%	100.00%	-
P/EPS	64.83	12.60	15.13	22.10	32.85	11.07	14.32	172.91%
YoY %	414.52%	-16.72%	-31.54%	-32.72%	196.75%	-22.70%	-	-
Horiz. %	452.72%	87.99%	105.66%	154.33%	229.40%	77.30%	100.00%	-
EY	1.54	7.94	6.61	4.53	3.04	9.03	6.99	-63.42%
YoY %	-80.60%	20.12%	45.92%	49.01%	-66.33%	29.18%	-	-
Horiz. %	22.03%	113.59%	94.56%	64.81%	43.49%	129.18%	100.00%	-
DY	0.89	4.37	3.91	2.29	1.57	7.41	5.56	-70.42%
YoY %	-79.63%	11.76%	70.74%	45.86%	-78.81%	33.27%	-	-
Horiz. %	16.01%	78.60%	70.32%	41.19%	28.24%	133.27%	100.00%	-
P/NAPS	3.85	3.70	3.29	3.25	2.46	2.18	2.20	45.07%
YoY %	4.05%	12.46%	1.23%	32.11%	12.84%	-0.91%	-	-
Horiz. %	175.00%	168.18%	149.55%	147.73%	111.82%	99.09%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:55:00

ADX

5 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

866

GENTING

GENTING BHD

632

NOTION

NOTION VTEC BHD

575

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

PTRANS

PERAK TRANSIT BERHAD

508

HLIND

HONG LEONG INDUSTRIES BHD

474

DNEX

DAGANG NEXCHANGE BERHAD

440

PBBANK

PUBLIC BANK BHD

417

TOPGLOV

TOP GLOVE CORPORATION BHD

325

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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