[PADINI] QoQ Cumulative Quarter 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- 33.48%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,200,878 775,609 315,175 1,570,902 1,110,417 736,680 310,033 146.84%
PBT 158,924 108,883 41,909 213,213 158,780 112,379 39,639 152.58%
Tax -37,956 -27,694 -10,689 -55,825 -40,873 -26,741 -10,305 138.68%
NP 120,968 81,189 31,220 157,388 117,907 85,638 29,334 157.37%
-
NP to SH 120,968 81,189 31,220 157,388 117,907 83,090 28,616 161.67%
-
Tax Rate 23.88% 25.43% 25.51% 26.18% 25.74% 23.80% 26.00% -
Total Cost 1,079,910 694,420 283,955 1,413,514 992,510 651,042 280,699 145.72%
-
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 59,211 32,895 16,447 75,659 59,211 32,895 16,445 135.09%
Div Payout % 48.95% 40.52% 52.68% 48.07% 50.22% 39.59% 57.47% -
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 10.07% 10.47% 9.91% 10.02% 10.62% 11.62% 9.46% -
ROE 19.56% 13.56% 5.52% 28.48% 21.86% 15.93% 5.94% -
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 182.53 117.89 47.91 238.77 168.78 111.97 47.13 146.82%
EPS 18.39 12.34 4.75 23.92 17.92 12.63 4.35 161.68%
DPS 9.00 5.00 2.50 11.50 9.00 5.00 2.50 135.07%
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 182.53 117.89 47.91 238.77 168.78 111.97 47.12 146.85%
EPS 18.39 12.34 4.75 23.92 17.92 12.63 4.35 161.68%
DPS 9.00 5.00 2.50 11.50 9.00 5.00 2.50 135.07%
NAPS 0.94 0.91 0.86 0.84 0.82 0.793 0.7323 18.12%
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 2.45 4.48 9.50 1.47 1.78 2.28 6.05 -45.29%
P/EPS 24.31 42.79 95.88 14.71 16.74 20.19 65.52 -48.39%
EY 4.11 2.34 1.04 6.80 5.97 4.95 1.53 93.35%
DY 2.01 0.95 0.55 3.27 3.00 1.96 0.88 73.52%
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 2.93 4.54 10.63 1.77 1.95 2.30 5.98 -37.87%
P/EPS 29.10 43.35 107.26 17.68 18.36 20.43 64.83 -41.40%
EY 3.44 2.31 0.93 5.66 5.45 4.90 1.54 70.96%
DY 1.68 0.93 0.49 2.72 2.74 1.94 0.89 52.79%
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