[PADINI] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -23.39%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 460,485 373,737 426,647 310,033 348,875 342,367 340,378 22.34%
PBT 54,433 46,401 72,740 39,639 51,552 46,281 44,526 14.34%
Tax -14,952 -11,584 -16,436 -10,305 -13,665 -11,151 -11,456 19.44%
NP 39,481 34,817 56,304 29,334 37,887 35,130 33,070 12.55%
-
NP to SH 39,481 34,817 54,474 28,616 37,355 35,130 33,070 12.55%
-
Tax Rate 27.47% 24.96% 22.60% 26.00% 26.51% 24.09% 25.73% -
Total Cost 421,004 338,920 370,343 280,699 310,988 307,237 307,308 23.37%
-
Net Worth 552,643 539,485 521,722 481,801 466,937 460,536 440,799 16.28%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 16,447 26,316 16,447 16,445 16,441 26,316 16,447 0.00%
Div Payout % 41.66% 75.58% 30.19% 57.47% 44.01% 74.91% 49.74% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 552,643 539,485 521,722 481,801 466,937 460,536 440,799 16.28%
NOSH 657,909 657,909 657,909 657,839 657,658 657,909 657,909 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.57% 9.32% 13.20% 9.46% 10.86% 10.26% 9.72% -
ROE 7.14% 6.45% 10.44% 5.94% 8.00% 7.63% 7.50% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.99 56.81 64.85 47.13 53.05 52.04 51.74 22.33%
EPS 6.00 5.29 8.28 4.35 5.68 5.34 5.03 12.48%
DPS 2.50 4.00 2.50 2.50 2.50 4.00 2.50 0.00%
NAPS 0.84 0.82 0.793 0.7324 0.71 0.70 0.67 16.28%
Adjusted Per Share Value based on latest NOSH - 657,839
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.99 56.81 64.85 47.12 53.03 52.04 51.74 22.33%
EPS 6.00 5.29 8.28 4.35 5.68 5.34 5.03 12.48%
DPS 2.50 4.00 2.50 2.50 2.50 4.00 2.50 0.00%
NAPS 0.84 0.82 0.793 0.7323 0.7097 0.70 0.67 16.28%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.52 3.00 2.55 2.85 2.37 2.07 1.87 -
P/RPS 5.03 5.28 3.93 6.05 4.47 3.98 3.61 24.77%
P/EPS 58.66 56.69 30.80 65.52 41.73 38.77 37.20 35.51%
EY 1.70 1.76 3.25 1.53 2.40 2.58 2.69 -26.37%
DY 0.71 1.33 0.98 0.88 1.05 1.93 1.34 -34.54%
P/NAPS 4.19 3.66 3.22 3.89 3.34 2.96 2.79 31.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 20/02/17 25/11/16 25/08/16 18/05/16 23/02/16 -
Price 4.23 3.29 2.58 2.82 2.63 2.30 2.18 -
P/RPS 6.04 5.79 3.98 5.98 4.96 4.42 4.21 27.23%
P/EPS 70.49 62.17 31.16 64.83 46.30 43.07 43.37 38.27%
EY 1.42 1.61 3.21 1.54 2.16 2.32 2.31 -27.72%
DY 0.59 1.22 0.97 0.89 0.95 1.74 1.15 -35.93%
P/NAPS 5.04 4.01 3.25 3.85 3.70 3.29 3.25 34.01%

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