[PADINI] QoQ TTM 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- 1.65%
YoY- 19.24%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,678,789 1,661,363 1,609,831 1,576,044 1,570,902 1,459,292 1,427,922 11.42%
PBT 239,648 213,357 209,717 215,483 213,213 210,332 210,212 9.15%
Tax -61,392 -52,908 -54,230 -53,661 -53,277 -51,990 -51,557 12.37%
NP 178,256 160,449 155,487 161,822 159,936 158,342 158,655 8.09%
-
NP to SH 178,256 160,449 155,487 159,992 157,388 155,262 155,575 9.52%
-
Tax Rate 25.62% 24.80% 25.86% 24.90% 24.99% 24.72% 24.53% -
Total Cost 1,500,533 1,500,914 1,454,344 1,414,222 1,410,966 1,300,950 1,269,267 11.83%
-
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 75,659 75,659 75,659 75,659 75,657 75,651 75,651 0.00%
Div Payout % 42.44% 47.15% 48.66% 47.29% 48.07% 48.73% 48.63% -
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 10.62% 9.66% 9.66% 10.27% 10.18% 10.85% 11.11% -
ROE 27.37% 25.94% 25.97% 28.28% 28.48% 28.78% 29.82% -
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 255.17 252.52 244.69 239.55 238.77 221.81 217.04 11.42%
EPS 27.09 24.39 23.63 24.32 23.92 23.60 23.65 9.50%
DPS 11.50 11.50 11.50 11.50 11.50 11.50 11.50 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 169.99 168.22 163.00 159.58 159.06 147.76 144.59 11.42%
EPS 18.05 16.25 15.74 16.20 15.94 15.72 15.75 9.54%
DPS 7.66 7.66 7.66 7.66 7.66 7.66 7.66 0.00%
NAPS 0.6595 0.6262 0.6062 0.5729 0.5596 0.5463 0.5283 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 2.34 1.77 2.16 1.90 1.47 1.35 1.17 58.94%
P/EPS 22.03 18.33 22.34 18.71 14.71 12.71 10.78 61.24%
EY 4.54 5.46 4.48 5.34 6.80 7.87 9.27 -37.94%
DY 1.93 2.57 2.18 2.53 3.27 3.83 4.51 -43.30%
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 2.37 2.12 2.19 2.12 1.77 1.48 1.19 58.49%
P/EPS 22.29 21.94 22.64 20.93 17.68 13.94 10.91 61.22%
EY 4.49 4.56 4.42 4.78 5.66 7.17 9.17 -37.95%
DY 1.90 2.15 2.15 2.26 2.72 3.50 4.46 -43.47%
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