[PADINI] YoY Quarter Result on 30-Jun-2016 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 6.33%
YoY- 105.5%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 516,470 477,911 460,485 348,875 221,944 196,009 177,037 19.52%
PBT 73,382 80,724 54,433 51,552 22,011 19,460 21,792 22.41%
Tax -18,946 -23,436 -14,952 -13,665 -3,654 -5,797 -6,126 20.69%
NP 54,436 57,288 39,481 37,887 18,357 13,663 15,666 23.05%
-
NP to SH 54,436 57,288 39,481 37,355 18,178 13,663 15,666 23.05%
-
Tax Rate 25.82% 29.03% 27.47% 26.51% 16.60% 29.79% 28.11% -
Total Cost 462,034 420,623 421,004 310,988 203,587 182,346 161,371 19.15%
-
Net Worth 743,437 651,330 552,643 466,937 408,346 386,842 375,008 12.07%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 16,447 16,447 16,447 16,441 16,465 16,419 13,158 3.78%
Div Payout % 30.21% 28.71% 41.66% 44.01% 90.58% 120.17% 83.99% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 743,437 651,330 552,643 466,937 408,346 386,842 375,008 12.07%
NOSH 657,909 657,909 657,909 657,658 658,623 656,778 657,909 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.54% 11.99% 8.57% 10.86% 8.27% 6.97% 8.85% -
ROE 7.32% 8.80% 7.14% 8.00% 4.45% 3.53% 4.18% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 78.50 72.64 69.99 53.05 33.70 29.84 26.91 19.52%
EPS 8.27 8.71 6.00 5.68 2.76 2.08 2.38 23.05%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.00 3.78%
NAPS 1.13 0.99 0.84 0.71 0.62 0.589 0.57 12.07%
Adjusted Per Share Value based on latest NOSH - 657,658
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 52.30 48.39 46.63 35.33 22.47 19.85 17.93 19.52%
EPS 5.51 5.80 4.00 3.78 1.84 1.38 1.59 23.00%
DPS 1.67 1.67 1.67 1.66 1.67 1.66 1.33 3.86%
NAPS 0.7528 0.6595 0.5596 0.4728 0.4135 0.3917 0.3797 12.07%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.62 5.97 3.52 2.37 1.33 1.97 1.89 -
P/RPS 4.61 8.22 5.03 4.47 3.95 6.60 7.02 -6.76%
P/EPS 43.75 68.56 58.66 41.73 48.19 94.70 79.37 -9.44%
EY 2.29 1.46 1.70 2.40 2.08 1.06 1.26 10.46%
DY 0.69 0.42 0.71 1.05 1.88 1.27 1.06 -6.90%
P/NAPS 3.20 6.03 4.19 3.34 2.15 3.34 3.32 -0.61%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 27/08/18 25/08/17 25/08/16 18/08/15 27/08/14 28/08/13 -
Price 3.38 6.04 4.23 2.63 1.35 1.89 1.66 -
P/RPS 4.31 8.31 6.04 4.96 4.01 6.33 6.17 -5.80%
P/EPS 40.85 69.36 70.49 46.30 48.91 90.85 69.71 -8.51%
EY 2.45 1.44 1.42 2.16 2.04 1.10 1.43 9.38%
DY 0.74 0.41 0.59 0.95 1.85 1.32 1.20 -7.73%
P/NAPS 2.99 6.10 5.04 3.70 2.18 3.21 2.91 0.45%

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