[PADINI] QoQ TTM 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- 1.37%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,661,363 1,609,831 1,576,044 1,570,902 1,459,292 1,427,922 1,341,653 15.32%
PBT 213,357 209,717 215,483 213,213 210,332 210,212 181,998 11.19%
Tax -52,908 -54,230 -53,661 -53,277 -51,990 -51,557 -46,577 8.87%
NP 160,449 155,487 161,822 159,936 158,342 158,655 135,421 11.98%
-
NP to SH 160,449 155,487 159,992 157,388 155,262 155,575 134,171 12.67%
-
Tax Rate 24.80% 25.86% 24.90% 24.99% 24.72% 24.53% 25.59% -
Total Cost 1,500,914 1,454,344 1,414,222 1,410,966 1,300,950 1,269,267 1,206,232 15.70%
-
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 75,659 75,659 75,659 75,657 75,651 75,651 75,651 0.00%
Div Payout % 47.15% 48.66% 47.29% 48.07% 48.73% 48.63% 56.38% -
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 9.66% 9.66% 10.27% 10.18% 10.85% 11.11% 10.09% -
ROE 25.94% 25.97% 28.28% 28.48% 28.78% 29.82% 27.85% -
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 252.52 244.69 239.55 238.77 221.81 217.04 203.95 15.31%
EPS 24.39 23.63 24.32 23.92 23.60 23.65 20.40 12.65%
DPS 11.50 11.50 11.50 11.50 11.50 11.50 11.50 0.00%
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 168.22 163.00 159.58 159.06 147.76 144.59 135.85 15.32%
EPS 16.25 15.74 16.20 15.94 15.72 15.75 13.59 12.66%
DPS 7.66 7.66 7.66 7.66 7.66 7.66 7.66 0.00%
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 1.77 2.16 1.90 1.47 1.35 1.17 1.40 16.93%
P/EPS 18.33 22.34 18.71 14.71 12.71 10.78 13.97 19.87%
EY 5.46 4.48 5.34 6.80 7.87 9.27 7.16 -16.54%
DY 2.57 2.18 2.53 3.27 3.83 4.51 4.04 -26.05%
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 2.12 2.19 2.12 1.77 1.48 1.19 1.38 33.17%
P/EPS 21.94 22.64 20.93 17.68 13.94 10.91 13.83 36.06%
EY 4.56 4.42 4.78 5.66 7.17 9.17 7.23 -26.47%
DY 2.15 2.15 2.26 2.72 3.50 4.46 4.08 -34.78%
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