[PADINI] QoQ Quarter Result on 30-Jun-2016 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 6.33%
YoY- 105.5%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 373,737 426,647 310,033 348,875 342,367 340,378 269,573 24.31%
PBT 46,401 72,740 39,639 51,552 46,281 44,526 44,306 3.12%
Tax -11,584 -16,436 -10,305 -13,665 -11,151 -11,456 -8,259 25.27%
NP 34,817 56,304 29,334 37,887 35,130 33,070 36,047 -2.28%
-
NP to SH 34,817 54,474 28,616 37,355 35,130 33,070 31,830 6.15%
-
Tax Rate 24.96% 22.60% 26.00% 26.51% 24.09% 25.73% 18.64% -
Total Cost 338,920 370,343 280,699 310,988 307,237 307,308 233,526 28.15%
-
Net Worth 539,485 521,722 481,801 466,937 460,536 440,799 424,838 17.24%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 26,316 16,447 16,445 16,441 26,316 16,447 16,441 36.79%
Div Payout % 75.58% 30.19% 57.47% 44.01% 74.91% 49.74% 51.65% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 539,485 521,722 481,801 466,937 460,536 440,799 424,838 17.24%
NOSH 657,909 657,909 657,839 657,658 657,909 657,909 657,644 0.02%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.32% 13.20% 9.46% 10.86% 10.26% 9.72% 13.37% -
ROE 6.45% 10.44% 5.94% 8.00% 7.63% 7.50% 7.49% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 56.81 64.85 47.13 53.05 52.04 51.74 40.99 24.28%
EPS 5.29 8.28 4.35 5.68 5.34 5.03 4.84 6.10%
DPS 4.00 2.50 2.50 2.50 4.00 2.50 2.50 36.75%
NAPS 0.82 0.793 0.7324 0.71 0.70 0.67 0.646 17.21%
Adjusted Per Share Value based on latest NOSH - 657,658
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 37.84 43.20 31.39 35.33 34.67 34.47 27.30 24.29%
EPS 3.53 5.52 2.90 3.78 3.56 3.35 3.22 6.31%
DPS 2.66 1.67 1.67 1.66 2.66 1.67 1.66 36.89%
NAPS 0.5463 0.5283 0.4879 0.4728 0.4663 0.4463 0.4302 17.24%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.00 2.55 2.85 2.37 2.07 1.87 1.35 -
P/RPS 5.28 3.93 6.05 4.47 3.98 3.61 3.29 37.03%
P/EPS 56.69 30.80 65.52 41.73 38.77 37.20 27.89 60.39%
EY 1.76 3.25 1.53 2.40 2.58 2.69 3.59 -37.79%
DY 1.33 0.98 0.88 1.05 1.93 1.34 1.85 -19.73%
P/NAPS 3.66 3.22 3.89 3.34 2.96 2.79 2.09 45.23%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 -
Price 3.29 2.58 2.82 2.63 2.30 2.18 1.59 -
P/RPS 5.79 3.98 5.98 4.96 4.42 4.21 3.88 30.55%
P/EPS 62.17 31.16 64.83 46.30 43.07 43.37 32.85 52.94%
EY 1.61 3.21 1.54 2.16 2.32 2.31 3.04 -34.51%
DY 1.22 0.97 0.89 0.95 1.74 1.15 1.57 -15.46%
P/NAPS 4.01 3.25 3.85 3.70 3.29 3.25 2.46 38.46%

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