[PADINI] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 190.36%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 833,163 792,364 775,609 736,680 609,951 472,338 451,395 10.74%
PBT 102,046 98,826 108,883 112,379 88,832 50,854 78,198 4.53%
Tax -26,648 -27,690 -27,694 -26,741 -23,932 -15,402 -22,061 3.19%
NP 75,398 71,136 81,189 85,638 64,900 35,452 56,137 5.03%
-
NP to SH 75,398 71,167 81,189 83,090 64,900 35,452 56,137 5.03%
-
Tax Rate 26.11% 28.02% 25.43% 23.80% 26.94% 30.29% 28.21% -
Total Cost 757,765 721,228 694,420 651,042 545,051 436,886 395,258 11.45%
-
Net Worth 782,912 690,804 598,697 521,722 440,799 394,745 388,166 12.39%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 32,895 32,895 32,895 32,895 32,895 32,895 42,764 -4.27%
Div Payout % 43.63% 46.22% 40.52% 39.59% 50.69% 92.79% 76.18% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 782,912 690,804 598,697 521,722 440,799 394,745 388,166 12.39%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.05% 8.98% 10.47% 11.62% 10.64% 7.51% 12.44% -
ROE 9.63% 10.30% 13.56% 15.93% 14.72% 8.98% 14.46% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 126.64 120.44 117.89 111.97 92.71 71.79 68.61 10.74%
EPS 11.46 10.82 12.34 12.63 9.86 5.39 8.63 4.83%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 6.50 -4.27%
NAPS 1.19 1.05 0.91 0.793 0.67 0.60 0.59 12.39%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 84.36 80.23 78.53 74.59 61.76 47.83 45.71 10.74%
EPS 7.63 7.21 8.22 8.41 6.57 3.59 5.68 5.03%
DPS 3.33 3.33 3.33 3.33 3.33 3.33 4.33 -4.28%
NAPS 0.7927 0.6995 0.6062 0.5283 0.4463 0.3997 0.393 12.39%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.24 3.51 5.28 2.55 1.87 1.46 1.81 -
P/RPS 2.56 2.91 4.48 2.28 2.02 2.03 2.64 -0.51%
P/EPS 28.27 32.45 42.79 20.19 18.96 27.09 21.21 4.90%
EY 3.54 3.08 2.34 4.95 5.28 3.69 4.71 -4.64%
DY 1.54 1.42 0.95 1.96 2.67 3.42 3.59 -13.15%
P/NAPS 2.72 3.34 5.80 3.22 2.79 2.43 3.07 -1.99%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 26/02/18 20/02/17 23/02/16 26/02/15 26/02/14 -
Price 3.24 3.51 5.35 2.58 2.18 1.46 1.66 -
P/RPS 2.56 2.91 4.54 2.30 2.35 2.03 2.42 0.94%
P/EPS 28.27 32.45 43.35 20.43 22.10 27.09 19.45 6.42%
EY 3.54 3.08 2.31 4.90 4.53 3.69 5.14 -6.02%
DY 1.54 1.42 0.93 1.94 2.29 3.42 3.92 -14.41%
P/NAPS 2.72 3.34 5.88 3.25 3.25 2.43 2.81 -0.54%

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