[PADINI] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -36.09%
YoY- -0.89%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 460,434 315,175 460,485 373,737 426,647 310,033 348,875 20.25%
PBT 66,974 41,909 54,433 46,401 72,740 39,639 51,552 19.00%
Tax -17,005 -10,689 -14,952 -11,584 -16,436 -10,305 -13,665 15.64%
NP 49,969 31,220 39,481 34,817 56,304 29,334 37,887 20.20%
-
NP to SH 49,969 31,220 39,481 34,817 54,474 28,616 37,355 21.34%
-
Tax Rate 25.39% 25.51% 27.47% 24.96% 22.60% 26.00% 26.51% -
Total Cost 410,465 283,955 421,004 338,920 370,343 280,699 310,988 20.26%
-
Net Worth 598,697 565,802 552,643 539,485 521,722 481,801 466,937 17.96%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16,447 16,447 16,447 26,316 16,447 16,445 16,441 0.02%
Div Payout % 32.92% 52.68% 41.66% 75.58% 30.19% 57.47% 44.01% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 598,697 565,802 552,643 539,485 521,722 481,801 466,937 17.96%
NOSH 657,909 657,909 657,909 657,909 657,909 657,839 657,658 0.02%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.85% 9.91% 8.57% 9.32% 13.20% 9.46% 10.86% -
ROE 8.35% 5.52% 7.14% 6.45% 10.44% 5.94% 8.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.98 47.91 69.99 56.81 64.85 47.13 53.05 20.21%
EPS 7.60 4.75 6.00 5.29 8.28 4.35 5.68 21.36%
DPS 2.50 2.50 2.50 4.00 2.50 2.50 2.50 0.00%
NAPS 0.91 0.86 0.84 0.82 0.793 0.7324 0.71 17.93%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.62 31.91 46.63 37.84 43.20 31.39 35.33 20.24%
EPS 5.06 3.16 4.00 3.53 5.52 2.90 3.78 21.39%
DPS 1.67 1.67 1.67 2.66 1.67 1.67 1.66 0.40%
NAPS 0.6062 0.5729 0.5596 0.5463 0.5283 0.4879 0.4728 17.96%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.28 4.55 3.52 3.00 2.55 2.85 2.37 -
P/RPS 7.54 9.50 5.03 5.28 3.93 6.05 4.47 41.56%
P/EPS 69.52 95.88 58.66 56.69 30.80 65.52 41.73 40.40%
EY 1.44 1.04 1.70 1.76 3.25 1.53 2.40 -28.79%
DY 0.47 0.55 0.71 1.33 0.98 0.88 1.05 -41.39%
P/NAPS 5.80 5.29 4.19 3.66 3.22 3.89 3.34 44.32%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 29/11/17 25/08/17 30/05/17 20/02/17 25/11/16 25/08/16 -
Price 5.35 5.09 4.23 3.29 2.58 2.82 2.63 -
P/RPS 7.64 10.63 6.04 5.79 3.98 5.98 4.96 33.27%
P/EPS 70.44 107.26 70.49 62.17 31.16 64.83 46.30 32.17%
EY 1.42 0.93 1.42 1.61 3.21 1.54 2.16 -24.33%
DY 0.47 0.49 0.59 1.22 0.97 0.89 0.95 -37.36%
P/NAPS 5.88 5.92 5.04 4.01 3.25 3.85 3.70 36.06%

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