[PADINI] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 3.9%
YoY- 104.02%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 310,033 348,875 342,367 340,378 269,573 221,944 283,622 6.09%
PBT 39,639 51,552 46,281 44,526 44,306 22,011 38,970 1.13%
Tax -10,305 -13,665 -11,151 -11,456 -8,259 -3,654 -12,377 -11.46%
NP 29,334 37,887 35,130 33,070 36,047 18,357 26,593 6.73%
-
NP to SH 28,616 37,355 35,130 33,070 31,830 18,178 26,593 4.99%
-
Tax Rate 26.00% 26.51% 24.09% 25.73% 18.64% 16.60% 31.76% -
Total Cost 280,699 310,988 307,237 307,308 233,526 203,587 257,029 6.03%
-
Net Worth 481,801 466,937 460,536 440,799 424,838 408,346 403,298 12.55%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 16,445 16,441 26,316 16,447 16,441 16,465 16,447 -0.00%
Div Payout % 57.47% 44.01% 74.91% 49.74% 51.65% 90.58% 61.85% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 481,801 466,937 460,536 440,799 424,838 408,346 403,298 12.55%
NOSH 657,839 657,658 657,909 657,909 657,644 658,623 657,909 -0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.46% 10.86% 10.26% 9.72% 13.37% 8.27% 9.38% -
ROE 5.94% 8.00% 7.63% 7.50% 7.49% 4.45% 6.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 47.13 53.05 52.04 51.74 40.99 33.70 43.11 6.10%
EPS 4.35 5.68 5.34 5.03 4.84 2.76 4.04 5.03%
DPS 2.50 2.50 4.00 2.50 2.50 2.50 2.50 0.00%
NAPS 0.7324 0.71 0.70 0.67 0.646 0.62 0.613 12.56%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.39 35.33 34.67 34.47 27.30 22.47 28.72 6.08%
EPS 2.90 3.78 3.56 3.35 3.22 1.84 2.69 5.12%
DPS 1.67 1.66 2.66 1.67 1.66 1.67 1.67 0.00%
NAPS 0.4879 0.4728 0.4663 0.4463 0.4302 0.4135 0.4084 12.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.85 2.37 2.07 1.87 1.35 1.33 1.46 -
P/RPS 6.05 4.47 3.98 3.61 3.29 3.95 3.39 46.97%
P/EPS 65.52 41.73 38.77 37.20 27.89 48.19 36.12 48.57%
EY 1.53 2.40 2.58 2.69 3.59 2.08 2.77 -32.60%
DY 0.88 1.05 1.93 1.34 1.85 1.88 1.71 -35.70%
P/NAPS 3.89 3.34 2.96 2.79 2.09 2.15 2.38 38.63%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 18/05/16 23/02/16 26/11/15 18/08/15 19/05/15 -
Price 2.82 2.63 2.30 2.18 1.59 1.35 1.35 -
P/RPS 5.98 4.96 4.42 4.21 3.88 4.01 3.13 53.78%
P/EPS 64.83 46.30 43.07 43.37 32.85 48.91 33.40 55.41%
EY 1.54 2.16 2.32 2.31 3.04 2.04 2.99 -35.66%
DY 0.89 0.95 1.74 1.15 1.57 1.85 1.85 -38.52%
P/NAPS 3.85 3.70 3.29 3.25 2.46 2.18 2.20 45.07%

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