Highlights

[PADINI] QoQ Annualized Quarter Result on 2012-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -10.43%    YoY -     26.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 816,970 817,476 804,224 726,112 742,098 761,136 712,460 9.55%
  QoQ % -0.06% 1.65% 10.76% -2.15% -2.50% 6.83% -
  Horiz. % 114.67% 114.74% 112.88% 101.92% 104.16% 106.83% 100.00%
PBT 126,506 123,292 137,920 129,689 143,381 151,216 146,960 -9.50%
  QoQ % 2.61% -10.61% 6.35% -9.55% -5.18% 2.90% -
  Horiz. % 86.08% 83.89% 93.85% 88.25% 97.56% 102.90% 100.00%
Tax -34,522 -34,396 -36,672 -34,408 -37,002 -40,222 -39,176 -8.08%
  QoQ % -0.37% 6.21% -6.58% 7.01% 8.00% -2.67% -
  Horiz. % 88.12% 87.80% 93.61% 87.83% 94.45% 102.67% 100.00%
NP 91,984 88,896 101,248 95,281 106,378 110,994 107,784 -10.02%
  QoQ % 3.47% -12.20% 6.26% -10.43% -4.16% 2.98% -
  Horiz. % 85.34% 82.48% 93.94% 88.40% 98.70% 102.98% 100.00%
NP to SH 91,984 88,896 101,248 95,281 106,378 110,994 107,784 -10.02%
  QoQ % 3.47% -12.20% 6.26% -10.43% -4.16% 2.98% -
  Horiz. % 85.34% 82.48% 93.94% 88.40% 98.70% 102.98% 100.00%
Tax Rate 27.29 % 27.90 % 26.59 % 26.53 % 25.81 % 26.60 % 26.66 % 1.57%
  QoQ % -2.19% 4.93% 0.23% 2.79% -2.97% -0.23% -
  Horiz. % 102.36% 104.65% 99.74% 99.51% 96.81% 99.77% 100.00%
Total Cost 724,986 728,580 702,976 630,831 635,720 650,142 604,676 12.85%
  QoQ % -0.49% 3.64% 11.44% -0.77% -2.22% 7.52% -
  Horiz. % 119.90% 120.49% 116.26% 104.33% 105.13% 107.52% 100.00%
Net Worth 368,505 355,103 348,939 342,074 335,533 328,954 308,893 12.47%
  QoQ % 3.77% 1.77% 2.01% 1.95% 2.00% 6.49% -
  Horiz. % 119.30% 114.96% 112.96% 110.74% 108.62% 106.49% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 52,643 52,607 52,670 39,470 35,088 26,316 - -
  QoQ % 0.07% -0.12% 33.44% 12.49% 33.33% 0.00% -
  Horiz. % 200.04% 199.91% 200.14% 149.98% 133.33% 100.00% -
Div Payout % 57.23 % 59.18 % 52.02 % 41.43 % 32.98 % 23.71 % - % -
  QoQ % -3.30% 13.76% 25.56% 25.62% 39.10% 0.00% -
  Horiz. % 241.37% 249.60% 219.40% 174.74% 139.10% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 368,505 355,103 348,939 342,074 335,533 328,954 308,893 12.47%
  QoQ % 3.77% 1.77% 2.01% 1.95% 2.00% 6.49% -
  Horiz. % 119.30% 114.96% 112.96% 110.74% 108.62% 106.49% 100.00%
NOSH 658,045 657,598 658,376 657,836 657,909 657,909 657,219 0.08%
  QoQ % 0.07% -0.12% 0.08% -0.01% 0.00% 0.10% -
  Horiz. % 100.13% 100.06% 100.18% 100.09% 100.10% 100.10% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.26 % 10.87 % 12.59 % 13.12 % 14.33 % 14.58 % 15.13 % -17.86%
  QoQ % 3.59% -13.66% -4.04% -8.44% -1.71% -3.64% -
  Horiz. % 74.42% 71.84% 83.21% 86.72% 94.71% 96.36% 100.00%
ROE 24.96 % 25.03 % 29.02 % 27.85 % 31.70 % 33.74 % 34.89 % -19.99%
  QoQ % -0.28% -13.75% 4.20% -12.15% -6.05% -3.30% -
  Horiz. % 71.54% 71.74% 83.18% 79.82% 90.86% 96.70% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 124.15 124.31 122.15 110.38 112.80 115.69 108.41 9.45%
  QoQ % -0.13% 1.77% 10.66% -2.15% -2.50% 6.72% -
  Horiz. % 114.52% 114.67% 112.67% 101.82% 104.05% 106.72% 100.00%
EPS 13.99 13.30 15.40 14.48 16.17 16.88 16.40 -10.05%
  QoQ % 5.19% -13.64% 6.35% -10.45% -4.21% 2.93% -
  Horiz. % 85.30% 81.10% 93.90% 88.29% 98.60% 102.93% 100.00%
DPS 8.00 8.00 8.00 6.00 5.33 4.00 0.00 -
  QoQ % 0.00% 0.00% 33.33% 12.57% 33.25% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 150.00% 133.25% 100.00% -
NAPS 0.5600 0.5400 0.5300 0.5200 0.5100 0.5000 0.4700 12.38%
  QoQ % 3.70% 1.89% 1.92% 1.96% 2.00% 6.38% -
  Horiz. % 119.15% 114.89% 112.77% 110.64% 108.51% 106.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 124.18 124.25 122.24 110.37 112.80 115.69 108.29 9.55%
  QoQ % -0.06% 1.64% 10.75% -2.15% -2.50% 6.83% -
  Horiz. % 114.67% 114.74% 112.88% 101.92% 104.16% 106.83% 100.00%
EPS 13.98 13.51 15.39 14.48 16.17 16.87 16.38 -10.01%
  QoQ % 3.48% -12.22% 6.28% -10.45% -4.15% 2.99% -
  Horiz. % 85.35% 82.48% 93.96% 88.40% 98.72% 102.99% 100.00%
DPS 8.00 8.00 8.01 6.00 5.33 4.00 0.00 -
  QoQ % 0.00% -0.12% 33.50% 12.57% 33.25% 0.00% -
  Horiz. % 200.00% 200.00% 200.25% 150.00% 133.25% 100.00% -
NAPS 0.5601 0.5397 0.5304 0.5199 0.5100 0.5000 0.4695 12.47%
  QoQ % 3.78% 1.75% 2.02% 1.94% 2.00% 6.50% -
  Horiz. % 119.30% 114.95% 112.97% 110.73% 108.63% 106.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.9200 1.8500 2.1000 1.8400 1.4500 1.0900 0.8700 -
P/RPS 1.55 1.49 1.72 1.67 1.29 0.94 0.80 55.35%
  QoQ % 4.03% -13.37% 2.99% 29.46% 37.23% 17.50% -
  Horiz. % 193.75% 186.25% 215.00% 208.75% 161.25% 117.50% 100.00%
P/EPS 13.74 13.69 13.66 12.70 8.97 6.46 5.30 88.61%
  QoQ % 0.37% 0.22% 7.56% 41.58% 38.85% 21.89% -
  Horiz. % 259.25% 258.30% 257.74% 239.62% 169.25% 121.89% 100.00%
EY 7.28 7.31 7.32 7.87 11.15 15.48 18.85 -46.94%
  QoQ % -0.41% -0.14% -6.99% -29.42% -27.97% -17.88% -
  Horiz. % 38.62% 38.78% 38.83% 41.75% 59.15% 82.12% 100.00%
DY 4.17 4.32 3.81 3.26 3.68 3.67 0.00 -
  QoQ % -3.47% 13.39% 16.87% -11.41% 0.27% 0.00% -
  Horiz. % 113.62% 117.71% 103.81% 88.83% 100.27% 100.00% -
P/NAPS 3.43 3.43 3.96 3.54 2.84 2.18 1.85 50.86%
  QoQ % 0.00% -13.38% 11.86% 24.65% 30.28% 17.84% -
  Horiz. % 185.41% 185.41% 214.05% 191.35% 153.51% 117.84% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 -
Price 2.0800 1.8100 1.8200 2.3300 1.8000 1.3300 1.0500 -
P/RPS 1.68 1.46 1.49 2.11 1.60 1.15 0.97 44.17%
  QoQ % 15.07% -2.01% -29.38% 31.87% 39.13% 18.56% -
  Horiz. % 173.20% 150.52% 153.61% 217.53% 164.95% 118.56% 100.00%
P/EPS 14.88 13.39 11.83 16.09 11.13 7.88 6.40 75.41%
  QoQ % 11.13% 13.19% -26.48% 44.56% 41.24% 23.12% -
  Horiz. % 232.50% 209.22% 184.84% 251.41% 173.91% 123.13% 100.00%
EY 6.72 7.47 8.45 6.22 8.98 12.68 15.62 -42.98%
  QoQ % -10.04% -11.60% 35.85% -30.73% -29.18% -18.82% -
  Horiz. % 43.02% 47.82% 54.10% 39.82% 57.49% 81.18% 100.00%
DY 3.85 4.42 4.40 2.58 2.96 3.01 0.00 -
  QoQ % -12.90% 0.45% 70.54% -12.84% -1.66% 0.00% -
  Horiz. % 127.91% 146.84% 146.18% 85.71% 98.34% 100.00% -
P/NAPS 3.71 3.35 3.43 4.48 3.53 2.66 2.23 40.36%
  QoQ % 10.75% -2.33% -23.44% 26.91% 32.71% 19.28% -
  Horiz. % 166.37% 150.22% 153.81% 200.90% 158.30% 119.28% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers