[PADINI] QoQ Quarter Result on 30-Jun-2017 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 13.4%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 425,269 460,434 315,175 460,485 373,737 426,647 310,033 23.47%
PBT 50,041 66,974 41,909 54,433 46,401 72,740 39,639 16.82%
Tax -10,262 -17,005 -10,689 -14,952 -11,584 -16,436 -10,305 -0.27%
NP 39,779 49,969 31,220 39,481 34,817 56,304 29,334 22.53%
-
NP to SH 39,779 49,969 31,220 39,481 34,817 54,474 28,616 24.58%
-
Tax Rate 20.51% 25.39% 25.51% 27.47% 24.96% 22.60% 26.00% -
Total Cost 385,490 410,465 283,955 421,004 338,920 370,343 280,699 23.57%
-
Net Worth 618,434 598,697 565,802 552,643 539,485 521,722 481,801 18.12%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 26,316 16,447 16,447 16,447 26,316 16,447 16,445 36.85%
Div Payout % 66.16% 32.92% 52.68% 41.66% 75.58% 30.19% 57.47% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 618,434 598,697 565,802 552,643 539,485 521,722 481,801 18.12%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,839 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.35% 10.85% 9.91% 8.57% 9.32% 13.20% 9.46% -
ROE 6.43% 8.35% 5.52% 7.14% 6.45% 10.44% 5.94% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.64 69.98 47.91 69.99 56.81 64.85 47.13 23.46%
EPS 6.05 7.60 4.75 6.00 5.29 8.28 4.35 24.62%
DPS 4.00 2.50 2.50 2.50 4.00 2.50 2.50 36.83%
NAPS 0.94 0.91 0.86 0.84 0.82 0.793 0.7324 18.11%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.06 46.62 31.91 46.63 37.84 43.20 31.39 23.48%
EPS 4.03 5.06 3.16 4.00 3.53 5.52 2.90 24.55%
DPS 2.66 1.67 1.67 1.67 2.66 1.67 1.67 36.42%
NAPS 0.6262 0.6062 0.5729 0.5596 0.5463 0.5283 0.4879 18.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 4.47 5.28 4.55 3.52 3.00 2.55 2.85 -
P/RPS 6.92 7.54 9.50 5.03 5.28 3.93 6.05 9.37%
P/EPS 73.93 69.52 95.88 58.66 56.69 30.80 65.52 8.39%
EY 1.35 1.44 1.04 1.70 1.76 3.25 1.53 -8.01%
DY 0.89 0.47 0.55 0.71 1.33 0.98 0.88 0.75%
P/NAPS 4.76 5.80 5.29 4.19 3.66 3.22 3.89 14.41%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 26/02/18 29/11/17 25/08/17 30/05/17 20/02/17 25/11/16 -
Price 5.35 5.35 5.09 4.23 3.29 2.58 2.82 -
P/RPS 8.28 7.64 10.63 6.04 5.79 3.98 5.98 24.25%
P/EPS 88.48 70.44 107.26 70.49 62.17 31.16 64.83 23.06%
EY 1.13 1.42 0.93 1.42 1.61 3.21 1.54 -18.66%
DY 0.75 0.47 0.49 0.59 1.22 0.97 0.89 -10.79%
P/NAPS 5.69 5.88 5.92 5.04 4.01 3.25 3.85 29.77%

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