[PADINI] QoQ Quarter Result on 30-Sep-2017 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -20.92%
YoY- 9.1%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 477,911 425,269 460,434 315,175 460,485 373,737 426,647 7.88%
PBT 80,724 50,041 66,974 41,909 54,433 46,401 72,740 7.21%
Tax -23,436 -10,262 -17,005 -10,689 -14,952 -11,584 -16,436 26.76%
NP 57,288 39,779 49,969 31,220 39,481 34,817 56,304 1.16%
-
NP to SH 57,288 39,779 49,969 31,220 39,481 34,817 54,474 3.42%
-
Tax Rate 29.03% 20.51% 25.39% 25.51% 27.47% 24.96% 22.60% -
Total Cost 420,623 385,490 410,465 283,955 421,004 338,920 370,343 8.88%
-
Net Worth 651,330 618,434 598,697 565,802 552,643 539,485 521,722 15.98%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 16,447 26,316 16,447 16,447 16,447 26,316 16,447 0.00%
Div Payout % 28.71% 66.16% 32.92% 52.68% 41.66% 75.58% 30.19% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 651,330 618,434 598,697 565,802 552,643 539,485 521,722 15.98%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.99% 9.35% 10.85% 9.91% 8.57% 9.32% 13.20% -
ROE 8.80% 6.43% 8.35% 5.52% 7.14% 6.45% 10.44% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 72.64 64.64 69.98 47.91 69.99 56.81 64.85 7.87%
EPS 8.71 6.05 7.60 4.75 6.00 5.29 8.28 3.44%
DPS 2.50 4.00 2.50 2.50 2.50 4.00 2.50 0.00%
NAPS 0.99 0.94 0.91 0.86 0.84 0.82 0.793 15.98%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 72.64 64.64 69.98 47.91 69.99 56.81 64.85 7.87%
EPS 8.71 6.05 7.60 4.75 6.00 5.29 8.28 3.44%
DPS 2.50 4.00 2.50 2.50 2.50 4.00 2.50 0.00%
NAPS 0.99 0.94 0.91 0.86 0.84 0.82 0.793 15.98%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.97 4.47 5.28 4.55 3.52 3.00 2.55 -
P/RPS 8.22 6.92 7.54 9.50 5.03 5.28 3.93 63.77%
P/EPS 68.56 73.93 69.52 95.88 58.66 56.69 30.80 70.73%
EY 1.46 1.35 1.44 1.04 1.70 1.76 3.25 -41.42%
DY 0.42 0.89 0.47 0.55 0.71 1.33 0.98 -43.24%
P/NAPS 6.03 4.76 5.80 5.29 4.19 3.66 3.22 52.10%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 23/05/18 26/02/18 29/11/17 25/08/17 30/05/17 20/02/17 -
Price 6.04 5.35 5.35 5.09 4.23 3.29 2.58 -
P/RPS 8.31 8.28 7.64 10.63 6.04 5.79 3.98 63.58%
P/EPS 69.36 88.48 70.44 107.26 70.49 62.17 31.16 70.73%
EY 1.44 1.13 1.42 0.93 1.42 1.61 3.21 -41.48%
DY 0.41 0.75 0.47 0.49 0.59 1.22 0.97 -43.76%
P/NAPS 6.10 5.69 5.88 5.92 5.04 4.01 3.25 52.33%

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