Highlights

[PADINI] QoQ Cumulative Quarter Result on 2013-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     23.72%    YoY -     -10.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 670,249 451,395 217,220 789,765 612,728 408,738 201,056 123.32%
  QoQ % 48.48% 107.81% -72.50% 28.89% 49.91% 103.30% -
  Horiz. % 333.36% 224.51% 108.04% 392.81% 304.75% 203.30% 100.00%
PBT 106,259 78,198 38,962 117,605 94,880 61,646 34,480 111.92%
  QoQ % 35.88% 100.70% -66.87% 23.95% 53.91% 78.79% -
  Horiz. % 308.18% 226.79% 113.00% 341.08% 275.17% 178.79% 100.00%
Tax -29,009 -22,061 -11,225 -32,252 -25,892 -17,198 -9,168 115.68%
  QoQ % -31.49% -96.53% 65.20% -24.56% -50.55% -87.59% -
  Horiz. % 316.42% 240.63% 122.44% 351.79% 282.42% 187.59% 100.00%
NP 77,250 56,137 27,737 85,353 68,988 44,448 25,312 110.54%
  QoQ % 37.61% 102.39% -67.50% 23.72% 55.21% 75.60% -
  Horiz. % 305.19% 221.78% 109.58% 337.20% 272.55% 175.60% 100.00%
NP to SH 77,250 56,137 27,737 85,353 68,988 44,448 25,312 110.54%
  QoQ % 37.61% 102.39% -67.50% 23.72% 55.21% 75.60% -
  Horiz. % 305.19% 221.78% 109.58% 337.20% 272.55% 175.60% 100.00%
Tax Rate 27.30 % 28.21 % 28.81 % 27.42 % 27.29 % 27.90 % 26.59 % 1.77%
  QoQ % -3.23% -2.08% 5.07% 0.48% -2.19% 4.93% -
  Horiz. % 102.67% 106.09% 108.35% 103.12% 102.63% 104.93% 100.00%
Total Cost 592,999 395,258 189,483 704,412 543,740 364,290 175,744 125.13%
  QoQ % 50.03% 108.60% -73.10% 29.55% 49.26% 107.28% -
  Horiz. % 337.42% 224.91% 107.82% 400.82% 309.39% 207.28% 100.00%
Net Worth 388,166 388,166 381,587 375,008 368,505 355,103 348,939 7.37%
  QoQ % 0.00% 1.72% 1.75% 1.76% 3.77% 1.77% -
  Horiz. % 111.24% 111.24% 109.36% 107.47% 105.61% 101.77% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 59,211 42,764 16,447 52,632 39,482 26,303 13,167 172.69%
  QoQ % 38.46% 160.00% -68.75% 33.31% 50.10% 99.76% -
  Horiz. % 449.68% 324.77% 124.91% 399.72% 299.85% 199.76% 100.00%
Div Payout % 76.65 % 76.18 % 59.30 % 61.66 % 57.23 % 59.18 % 52.02 % 29.52%
  QoQ % 0.62% 28.47% -3.83% 7.74% -3.30% 13.76% -
  Horiz. % 147.35% 146.44% 113.99% 118.53% 110.02% 113.76% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 388,166 388,166 381,587 375,008 368,505 355,103 348,939 7.37%
  QoQ % 0.00% 1.72% 1.75% 1.76% 3.77% 1.77% -
  Horiz. % 111.24% 111.24% 109.36% 107.47% 105.61% 101.77% 100.00%
NOSH 657,909 657,909 657,909 657,909 658,045 657,598 658,376 -0.05%
  QoQ % 0.00% 0.00% 0.00% -0.02% 0.07% -0.12% -
  Horiz. % 99.93% 99.93% 99.93% 99.93% 99.95% 99.88% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.53 % 12.44 % 12.77 % 10.81 % 11.26 % 10.87 % 12.59 % -5.70%
  QoQ % -7.32% -2.58% 18.13% -4.00% 3.59% -13.66% -
  Horiz. % 91.58% 98.81% 101.43% 85.86% 89.44% 86.34% 100.00%
ROE 19.90 % 14.46 % 7.27 % 22.76 % 18.72 % 12.52 % 7.25 % 96.16%
  QoQ % 37.62% 98.90% -68.06% 21.58% 49.52% 72.69% -
  Horiz. % 274.48% 199.45% 100.28% 313.93% 258.21% 172.69% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 101.88 68.61 33.02 120.04 93.11 62.16 30.54 123.43%
  QoQ % 48.49% 107.78% -72.49% 28.92% 49.79% 103.54% -
  Horiz. % 333.60% 224.66% 108.12% 393.06% 304.88% 203.54% 100.00%
EPS 11.81 8.63 4.22 12.97 10.49 6.65 3.85 111.26%
  QoQ % 36.85% 104.50% -67.46% 23.64% 57.74% 72.73% -
  Horiz. % 306.75% 224.16% 109.61% 336.88% 272.47% 172.73% 100.00%
DPS 9.00 6.50 2.50 8.00 6.00 4.00 2.00 172.82%
  QoQ % 38.46% 160.00% -68.75% 33.33% 50.00% 100.00% -
  Horiz. % 450.00% 325.00% 125.00% 400.00% 300.00% 200.00% 100.00%
NAPS 0.5900 0.5900 0.5800 0.5700 0.5600 0.5400 0.5300 7.42%
  QoQ % 0.00% 1.72% 1.75% 1.79% 3.70% 1.89% -
  Horiz. % 111.32% 111.32% 109.43% 107.55% 105.66% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 101.88 68.61 33.02 120.04 93.13 62.13 30.56 123.33%
  QoQ % 48.49% 107.78% -72.49% 28.90% 49.90% 103.30% -
  Horiz. % 333.38% 224.51% 108.05% 392.80% 304.74% 203.30% 100.00%
EPS 11.74 8.53 4.22 12.97 10.49 6.76 3.85 110.43%
  QoQ % 37.63% 102.13% -67.46% 23.64% 55.18% 75.58% -
  Horiz. % 304.94% 221.56% 109.61% 336.88% 272.47% 175.58% 100.00%
DPS 9.00 6.50 2.50 8.00 6.00 4.00 2.00 172.82%
  QoQ % 38.46% 160.00% -68.75% 33.33% 50.00% 100.00% -
  Horiz. % 450.00% 325.00% 125.00% 400.00% 300.00% 200.00% 100.00%
NAPS 0.5900 0.5900 0.5800 0.5700 0.5601 0.5397 0.5304 7.36%
  QoQ % 0.00% 1.72% 1.75% 1.77% 3.78% 1.75% -
  Horiz. % 111.24% 111.24% 109.35% 107.47% 105.60% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.9100 1.8100 1.7600 1.8900 1.9200 1.8500 2.1000 -
P/RPS 1.87 2.64 5.33 1.57 2.06 2.98 6.88 -58.07%
  QoQ % -29.17% -50.47% 239.49% -23.79% -30.87% -56.69% -
  Horiz. % 27.18% 38.37% 77.47% 22.82% 29.94% 43.31% 100.00%
P/EPS 16.27 21.21 41.75 14.57 18.31 27.37 54.62 -55.43%
  QoQ % -23.29% -49.20% 186.55% -20.43% -33.10% -49.89% -
  Horiz. % 29.79% 38.83% 76.44% 26.68% 33.52% 50.11% 100.00%
EY 6.15 4.71 2.40 6.86 5.46 3.65 1.83 124.53%
  QoQ % 30.57% 96.25% -65.01% 25.64% 49.59% 99.45% -
  Horiz. % 336.07% 257.38% 131.15% 374.86% 298.36% 199.45% 100.00%
DY 4.71 3.59 1.42 4.23 3.13 2.16 0.95 191.04%
  QoQ % 31.20% 152.82% -66.43% 35.14% 44.91% 127.37% -
  Horiz. % 495.79% 377.89% 149.47% 445.26% 329.47% 227.37% 100.00%
P/NAPS 3.24 3.07 3.03 3.32 3.43 3.43 3.96 -12.53%
  QoQ % 5.54% 1.32% -8.73% -3.21% 0.00% -13.38% -
  Horiz. % 81.82% 77.53% 76.52% 83.84% 86.62% 86.62% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 -
Price 2.0300 1.6600 1.6500 1.6600 2.0800 1.8100 1.8200 -
P/RPS 1.99 2.42 5.00 1.38 2.23 2.91 5.96 -51.90%
  QoQ % -17.77% -51.60% 262.32% -38.12% -23.37% -51.17% -
  Horiz. % 33.39% 40.60% 83.89% 23.15% 37.42% 48.83% 100.00%
P/EPS 17.29 19.45 39.14 12.80 19.84 26.78 47.34 -48.94%
  QoQ % -11.11% -50.31% 205.78% -35.48% -25.91% -43.43% -
  Horiz. % 36.52% 41.09% 82.68% 27.04% 41.91% 56.57% 100.00%
EY 5.78 5.14 2.56 7.82 5.04 3.73 2.11 95.90%
  QoQ % 12.45% 100.78% -67.26% 55.16% 35.12% 76.78% -
  Horiz. % 273.93% 243.60% 121.33% 370.62% 238.86% 176.78% 100.00%
DY 4.43 3.92 1.52 4.82 2.88 2.21 1.10 153.34%
  QoQ % 13.01% 157.89% -68.46% 67.36% 30.32% 100.91% -
  Horiz. % 402.73% 356.36% 138.18% 438.18% 261.82% 200.91% 100.00%
P/NAPS 3.44 2.81 2.84 2.91 3.71 3.35 3.43 0.19%
  QoQ % 22.42% -1.06% -2.41% -21.56% 10.75% -2.33% -
  Horiz. % 100.29% 81.92% 82.80% 84.84% 108.16% 97.67% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS