[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	315,175	1,570,902	1,110,417	736,680	310,033	1,301,193	952,318	-52.12%
YoY %	-79.94%	41.47%	50.73%	137.61%	-76.17%	36.63%	-	-
Horiz. %	33.10%	164.96%	116.60%	77.36%	32.56%	136.63%	100.00%	-
PBT	41,909	213,213	158,780	112,379	39,639	186,665	135,113	-54.14%
YoY %	-80.34%	34.28%	41.29%	183.51%	-78.76%	38.15%	-	-
Horiz. %	31.02%	157.80%	117.52%	83.17%	29.34%	138.15%	100.00%	-
Tax	-10,689	-55,825	-40,873	-26,741	-10,305	-47,683	-35,083	-54.68%
YoY %	80.85%	-36.58%	-52.85%	-159.50%	78.39%	-35.91%	-	-
Horiz. %	30.47%	159.12%	116.50%	76.22%	29.37%	135.91%	100.00%	-
NP	31,220	157,388	117,907	85,638	29,334	138,982	100,030	-53.95%
YoY %	-80.16%	33.48%	37.68%	191.94%	-78.89%	38.94%	-	-
Horiz. %	31.21%	157.34%	117.87%	85.61%	29.33%	138.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,220	157,388	117,907	83,090	28,616	137,385	100,030	-53.95%
YoY %	-80.16%	33.48%	41.90%	190.36%	-79.17%	37.34%	-	-
Horiz. %	31.21%	157.34%	117.87%	83.07%	28.61%	137.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.51%	26.18%	25.74%	23.80%	26.00%	25.54%	25.97%	-
YoY %	-2.56%	1.71%	8.15%	-8.46%	1.80%	-1.66%	-	-
Horiz. %	98.23%	100.81%	99.11%	91.64%	100.12%	98.34%	100.00%	-
Total Cost	283,955	1,413,514	992,510	651,042	280,699	1,162,211	852,288	-51.90%
YoY %	-79.91%	42.42%	52.45%	131.94%	-75.85%	36.36%	-	-
Horiz. %	33.32%	165.85%	116.45%	76.39%	32.93%	136.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	565,802	552,643	539,485	521,722	481,801	467,161	460,536	14.69%
YoY %	2.38%	2.44%	3.40%	8.29%	3.13%	1.44%	-	-
Horiz. %	122.86%	120.00%	117.14%	113.29%	104.62%	101.44%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	16,447	75,659	59,211	32,895	16,445	75,667	59,211	-57.39%
YoY %	-78.26%	27.78%	80.00%	100.03%	-78.27%	27.79%	-	-
Horiz. %	27.78%	127.78%	100.00%	55.56%	27.77%	127.79%	100.00%	-
Div Payout %	52.68%	48.07%	50.22%	39.59%	57.47%	55.08%	59.19%	-
YoY %	9.59%	-4.28%	26.85%	-31.11%	4.34%	-6.94%	-	-
Horiz. %	89.00%	81.21%	84.85%	66.89%	97.09%	93.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	565,802	552,643	539,485	521,722	481,801	467,161	460,536	14.69%
YoY %	2.38%	2.44%	3.40%	8.29%	3.13%	1.44%	-	-
Horiz. %	122.86%	120.00%	117.14%	113.29%	104.62%	101.44%	100.00%	-
NOSH	657,909	657,909	657,909	657,909	657,839	657,974	657,909	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	-0.02%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	99.99%	100.01%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	9.91%	10.02%	10.62%	11.62%	9.46%	10.68%	10.50%	-
YoY %	-1.10%	-5.65%	-8.61%	22.83%	-11.42%	1.71%	-	-
Horiz. %	94.38%	95.43%	101.14%	110.67%	90.10%	101.71%	100.00%	-
ROE	5.52%	28.48%	21.86%	15.93%	5.94%	29.41%	21.72%	-
YoY %	-80.62%	30.28%	37.23%	168.18%	-79.80%	35.41%	-	-
Horiz. %	25.41%	131.12%	100.64%	73.34%	27.35%	135.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	47.91	238.77	168.78	111.97	47.13	197.76	144.75	-52.11%
YoY %	-79.93%	41.47%	50.74%	137.58%	-76.17%	36.62%	-	-
Horiz. %	33.10%	164.95%	116.60%	77.35%	32.56%	136.62%	100.00%	-
EPS	4.75	23.92	17.92	12.63	4.35	20.88	15.20	-53.91%
YoY %	-80.14%	33.48%	41.88%	190.34%	-79.17%	37.37%	-	-
Horiz. %	31.25%	157.37%	117.89%	83.09%	28.62%	137.37%	100.00%	-
DPS	2.50	11.50	9.00	5.00	2.50	11.50	9.00	-57.39%
YoY %	-78.26%	27.78%	80.00%	100.00%	-78.26%	27.78%	-	-
Horiz. %	27.78%	127.78%	100.00%	55.56%	27.78%	127.78%	100.00%	-
NAPS	0.86	0.84	0.82	0.793	0.7324	0.71	0.70	14.69%
YoY %	2.38%	2.44%	3.40%	8.27%	3.15%	1.43%	-	-
Horiz. %	122.86%	120.00%	117.14%	113.29%	104.63%	101.43%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 657,909
RPS	47.91	238.77	168.78	111.97	47.12	197.78	144.75	-52.11%
YoY %	-79.93%	41.47%	50.74%	137.63%	-76.18%	36.64%	-	-
Horiz. %	33.10%	164.95%	116.60%	77.35%	32.55%	136.64%	100.00%	-
EPS	4.75	23.92	17.92	12.63	4.35	20.88	15.20	-53.91%
YoY %	-80.14%	33.48%	41.88%	190.34%	-79.17%	37.37%	-	-
Horiz. %	31.25%	157.37%	117.89%	83.09%	28.62%	137.37%	100.00%	-
DPS	2.50	11.50	9.00	5.00	2.50	11.50	9.00	-57.39%
YoY %	-78.26%	27.78%	80.00%	100.00%	-78.26%	27.78%	-	-
Horiz. %	27.78%	127.78%	100.00%	55.56%	27.78%	127.78%	100.00%	-
NAPS	0.86	0.84	0.82	0.793	0.7323	0.7101	0.70	14.69%
YoY %	2.38%	2.44%	3.40%	8.29%	3.13%	1.44%	-	-
Horiz. %	122.86%	120.00%	117.14%	113.29%	104.61%	101.44%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	4.55	3.52	3.00	2.55	2.85	2.37	2.07	-
P/RPS	9.50	1.47	1.78	2.28	6.05	1.20	1.43	252.98%
YoY %	546.26%	-17.42%	-21.93%	-62.31%	404.17%	-16.08%	-	-
Horiz. %	664.34%	102.80%	124.48%	159.44%	423.08%	83.92%	100.00%	-
P/EPS	95.88	14.71	16.74	20.19	65.52	11.35	13.61	267.05%
YoY %	551.80%	-12.13%	-17.09%	-69.18%	477.27%	-16.61%	-	-
Horiz. %	704.48%	108.08%	123.00%	148.35%	481.41%	83.39%	100.00%	-
EY	1.04	6.80	5.97	4.95	1.53	8.81	7.35	-72.81%
YoY %	-84.71%	13.90%	20.61%	223.53%	-82.63%	19.86%	-	-
Horiz. %	14.15%	92.52%	81.22%	67.35%	20.82%	119.86%	100.00%	-
DY	0.55	3.27	3.00	1.96	0.88	4.85	4.35	-74.77%
YoY %	-83.18%	9.00%	53.06%	122.73%	-81.86%	11.49%	-	-
Horiz. %	12.64%	75.17%	68.97%	45.06%	20.23%	111.49%	100.00%	-
P/NAPS	5.29	4.19	3.66	3.22	3.89	3.34	2.96	47.21%
YoY %	26.25%	14.48%	13.66%	-17.22%	16.47%	12.84%	-	-
Horiz. %	178.72%	141.55%	123.65%	108.78%	131.42%	112.84%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	25/08/17	30/05/17	20/02/17	25/11/16	25/08/16	18/05/16	-
Price	5.09	4.23	3.29	2.58	2.82	2.63	2.30	-
P/RPS	10.63	1.77	1.95	2.30	5.98	1.33	1.59	254.47%
YoY %	500.56%	-9.23%	-15.22%	-61.54%	349.62%	-16.35%	-	-
Horiz. %	668.55%	111.32%	122.64%	144.65%	376.10%	83.65%	100.00%	-
P/EPS	107.26	17.68	18.36	20.43	64.83	12.60	15.13	268.59%
YoY %	506.67%	-3.70%	-10.13%	-68.49%	414.52%	-16.72%	-	-
Horiz. %	708.92%	116.85%	121.35%	135.03%	428.49%	83.28%	100.00%	-
EY	0.93	5.66	5.45	4.90	1.54	7.94	6.61	-72.91%
YoY %	-83.57%	3.85%	11.22%	218.18%	-80.60%	20.12%	-	-
Horiz. %	14.07%	85.63%	82.45%	74.13%	23.30%	120.12%	100.00%	-
DY	0.49	2.72	2.74	1.94	0.89	4.37	3.91	-74.92%
YoY %	-81.99%	-0.73%	41.24%	117.98%	-79.63%	11.76%	-	-
Horiz. %	12.53%	69.57%	70.08%	49.62%	22.76%	111.76%	100.00%	-
P/NAPS	5.92	5.04	4.01	3.25	3.85	3.70	3.29	47.88%
YoY %	17.46%	25.69%	23.38%	-15.58%	4.05%	12.46%	-	-
Horiz. %	179.94%	153.19%	121.88%	98.78%	117.02%	112.46%	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 - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:50:00

EMA 5

5 Mins

SELL

2024-06-27 16:25:00

EMA 5

5 Mins

BUY

2024-06-27 16:10:00

ADX

5 Mins

BUY

2024-06-27 15:40:00

ADX

5 Mins

SELL

2024-06-27 15:30:00

ADX

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

992

HLIND

HONG LEONG INDUSTRIES BHD

744

PTRANS

PERAK TRANSIT BERHAD

739

MPI

MALAYSIAN PACIFIC INDUSTRIES

719

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

525

PBBANK

PUBLIC BANK BHD

512

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

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