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

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 41.9%
YoY- 17.87%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 775,609 315,175 1,570,902 1,110,417 736,680 310,033 1,301,193 -29.10%
PBT 108,883 41,909 213,213 158,780 112,379 39,639 186,665 -30.11%
Tax -27,694 -10,689 -55,825 -40,873 -26,741 -10,305 -47,683 -30.31%
NP 81,189 31,220 157,388 117,907 85,638 29,334 138,982 -30.05%
-
NP to SH 81,189 31,220 157,388 117,907 83,090 28,616 137,385 -29.51%
-
Tax Rate 25.43% 25.51% 26.18% 25.74% 23.80% 26.00% 25.54% -
Total Cost 694,420 283,955 1,413,514 992,510 651,042 280,699 1,162,211 -28.99%
-
Net Worth 598,697 565,802 552,643 539,485 521,722 481,801 467,161 17.93%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 32,895 16,447 75,659 59,211 32,895 16,445 75,667 -42.52%
Div Payout % 40.52% 52.68% 48.07% 50.22% 39.59% 57.47% 55.08% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 598,697 565,802 552,643 539,485 521,722 481,801 467,161 17.93%
NOSH 657,909 657,909 657,909 657,909 657,909 657,839 657,974 -0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.47% 9.91% 10.02% 10.62% 11.62% 9.46% 10.68% -
ROE 13.56% 5.52% 28.48% 21.86% 15.93% 5.94% 29.41% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 117.89 47.91 238.77 168.78 111.97 47.13 197.76 -29.10%
EPS 12.34 4.75 23.92 17.92 12.63 4.35 20.88 -29.50%
DPS 5.00 2.50 11.50 9.00 5.00 2.50 11.50 -42.52%
NAPS 0.91 0.86 0.84 0.82 0.793 0.7324 0.71 17.93%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 78.53 31.91 159.06 112.44 74.59 31.39 131.75 -29.10%
EPS 8.22 3.16 15.94 11.94 8.41 2.90 13.91 -29.51%
DPS 3.33 1.67 7.66 6.00 3.33 1.67 7.66 -42.52%
NAPS 0.6062 0.5729 0.5596 0.5463 0.5283 0.4879 0.473 17.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
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 4.48 9.50 1.47 1.78 2.28 6.05 1.20 140.07%
P/EPS 42.79 95.88 14.71 16.74 20.19 65.52 11.35 141.64%
EY 2.34 1.04 6.80 5.97 4.95 1.53 8.81 -58.58%
DY 0.95 0.55 3.27 3.00 1.96 0.88 4.85 -66.17%
P/NAPS 5.80 5.29 4.19 3.66 3.22 3.89 3.34 44.32%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
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 4.54 10.63 1.77 1.95 2.30 5.98 1.33 126.20%
P/EPS 43.35 107.26 17.68 18.36 20.43 64.83 12.60 127.38%
EY 2.31 0.93 5.66 5.45 4.90 1.54 7.94 -55.99%
DY 0.93 0.49 2.72 2.74 1.94 0.89 4.37 -64.25%
P/NAPS 5.88 5.92 5.04 4.01 3.25 3.85 3.70 36.06%

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