Highlights

[PADINI] QoQ Cumulative Quarter Result on 2014-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     17.69%    YoY -     6.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 755,960 472,338 226,748 866,258 670,249 451,395 217,220 129.82%
  QoQ % 60.05% 108.31% -73.82% 29.24% 48.48% 107.81% -
  Horiz. % 348.02% 217.45% 104.39% 398.79% 308.56% 207.81% 100.00%
PBT 89,824 50,854 26,738 125,719 106,259 78,198 38,962 74.60%
  QoQ % 76.63% 90.19% -78.73% 18.31% 35.88% 100.70% -
  Horiz. % 230.54% 130.52% 68.63% 322.67% 272.72% 200.70% 100.00%
Tax -27,779 -15,402 -7,495 -34,806 -29,009 -22,061 -11,225 83.06%
  QoQ % -80.36% -105.50% 78.47% -19.98% -31.49% -96.53% -
  Horiz. % 247.47% 137.21% 66.77% 310.08% 258.43% 196.53% 100.00%
NP 62,045 35,452 19,243 90,913 77,250 56,137 27,737 71.12%
  QoQ % 75.01% 84.23% -78.83% 17.69% 37.61% 102.39% -
  Horiz. % 223.69% 127.81% 69.38% 327.77% 278.51% 202.39% 100.00%
NP to SH 62,045 35,452 19,243 90,913 77,250 56,137 27,737 71.12%
  QoQ % 75.01% 84.23% -78.83% 17.69% 37.61% 102.39% -
  Horiz. % 223.69% 127.81% 69.38% 327.77% 278.51% 202.39% 100.00%
Tax Rate 30.93 % 30.29 % 28.03 % 27.69 % 27.30 % 28.21 % 28.81 % 4.85%
  QoQ % 2.11% 8.06% 1.23% 1.43% -3.23% -2.08% -
  Horiz. % 107.36% 105.14% 97.29% 96.11% 94.76% 97.92% 100.00%
Total Cost 693,915 436,886 207,505 775,345 592,999 395,258 189,483 137.78%
  QoQ % 58.83% 110.54% -73.24% 30.75% 50.03% 108.60% -
  Horiz. % 366.21% 230.57% 109.51% 409.19% 312.96% 208.60% 100.00%
Net Worth 403,298 394,745 388,166 387,457 388,166 388,166 381,587 3.76%
  QoQ % 2.17% 1.69% 0.18% -0.18% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.72% 101.54% 101.72% 101.72% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 49,343 32,895 16,447 75,649 59,211 42,764 16,447 108.15%
  QoQ % 50.00% 100.00% -78.26% 27.76% 38.46% 160.00% -
  Horiz. % 300.00% 200.00% 100.00% 459.94% 360.00% 260.00% 100.00%
Div Payout % 79.53 % 92.79 % 85.47 % 83.21 % 76.65 % 76.18 % 59.30 % 21.64%
  QoQ % -14.29% 8.56% 2.72% 8.56% 0.62% 28.47% -
  Horiz. % 134.11% 156.48% 144.13% 140.32% 129.26% 128.47% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 403,298 394,745 388,166 387,457 388,166 388,166 381,587 3.76%
  QoQ % 2.17% 1.69% 0.18% -0.18% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.72% 101.54% 101.72% 101.72% 100.00%
NOSH 657,909 657,909 657,909 657,822 657,909 657,909 657,909 -
  QoQ % 0.00% 0.00% 0.01% -0.01% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.21 % 7.51 % 8.49 % 10.49 % 11.53 % 12.44 % 12.77 % -25.53%
  QoQ % 9.32% -11.54% -19.07% -9.02% -7.32% -2.58% -
  Horiz. % 64.29% 58.81% 66.48% 82.15% 90.29% 97.42% 100.00%
ROE 15.38 % 8.98 % 4.96 % 23.46 % 19.90 % 14.46 % 7.27 % 64.87%
  QoQ % 71.27% 81.05% -78.86% 17.89% 37.62% 98.90% -
  Horiz. % 211.55% 123.52% 68.23% 322.70% 273.73% 198.90% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 114.90 71.79 34.46 131.69 101.88 68.61 33.02 129.80%
  QoQ % 60.05% 108.33% -73.83% 29.26% 48.49% 107.78% -
  Horiz. % 347.97% 217.41% 104.36% 398.82% 308.54% 207.78% 100.00%
EPS 9.43 5.39 2.92 13.82 11.81 8.63 4.22 71.01%
  QoQ % 74.95% 84.59% -78.87% 17.02% 36.85% 104.50% -
  Horiz. % 223.46% 127.73% 69.19% 327.49% 279.86% 204.50% 100.00%
DPS 7.50 5.00 2.50 11.50 9.00 6.50 2.50 108.15%
  QoQ % 50.00% 100.00% -78.26% 27.78% 38.46% 160.00% -
  Horiz. % 300.00% 200.00% 100.00% 460.00% 360.00% 260.00% 100.00%
NAPS 0.6130 0.6000 0.5900 0.5890 0.5900 0.5900 0.5800 3.76%
  QoQ % 2.17% 1.69% 0.17% -0.17% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.72% 101.55% 101.72% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 114.90 71.79 34.46 131.67 101.88 68.61 33.02 129.80%
  QoQ % 60.05% 108.33% -73.83% 29.24% 48.49% 107.78% -
  Horiz. % 347.97% 217.41% 104.36% 398.76% 308.54% 207.78% 100.00%
EPS 9.43 5.39 2.92 13.82 11.74 8.53 4.22 71.01%
  QoQ % 74.95% 84.59% -78.87% 17.72% 37.63% 102.13% -
  Horiz. % 223.46% 127.73% 69.19% 327.49% 278.20% 202.13% 100.00%
DPS 7.50 5.00 2.50 11.50 9.00 6.50 2.50 108.15%
  QoQ % 50.00% 100.00% -78.26% 27.78% 38.46% 160.00% -
  Horiz. % 300.00% 200.00% 100.00% 460.00% 360.00% 260.00% 100.00%
NAPS 0.6130 0.6000 0.5900 0.5889 0.5900 0.5900 0.5800 3.76%
  QoQ % 2.17% 1.69% 0.19% -0.19% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.72% 101.53% 101.72% 101.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4600 1.4600 1.9200 1.9700 1.9100 1.8100 1.7600 -
P/RPS 1.27 2.03 5.57 1.50 1.87 2.64 5.33 -61.60%
  QoQ % -37.44% -63.55% 271.33% -19.79% -29.17% -50.47% -
  Horiz. % 23.83% 38.09% 104.50% 28.14% 35.08% 49.53% 100.00%
P/EPS 15.48 27.09 65.64 14.25 16.27 21.21 41.75 -48.42%
  QoQ % -42.86% -58.73% 360.63% -12.42% -23.29% -49.20% -
  Horiz. % 37.08% 64.89% 157.22% 34.13% 38.97% 50.80% 100.00%
EY 6.46 3.69 1.52 7.02 6.15 4.71 2.40 93.62%
  QoQ % 75.07% 142.76% -78.35% 14.15% 30.57% 96.25% -
  Horiz. % 269.17% 153.75% 63.33% 292.50% 256.25% 196.25% 100.00%
DY 5.14 3.42 1.30 5.84 4.71 3.59 1.42 135.93%
  QoQ % 50.29% 163.08% -77.74% 23.99% 31.20% 152.82% -
  Horiz. % 361.97% 240.85% 91.55% 411.27% 331.69% 252.82% 100.00%
P/NAPS 2.38 2.43 3.25 3.34 3.24 3.07 3.03 -14.88%
  QoQ % -2.06% -25.23% -2.69% 3.09% 5.54% 1.32% -
  Horiz. % 78.55% 80.20% 107.26% 110.23% 106.93% 101.32% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 25/11/13 -
Price 1.3500 1.4600 1.7700 1.8900 2.0300 1.6600 1.6500 -
P/RPS 1.17 2.03 5.14 1.44 1.99 2.42 5.00 -62.06%
  QoQ % -42.36% -60.51% 256.94% -27.64% -17.77% -51.60% -
  Horiz. % 23.40% 40.60% 102.80% 28.80% 39.80% 48.40% 100.00%
P/EPS 14.32 27.09 60.52 13.68 17.29 19.45 39.14 -48.88%
  QoQ % -47.14% -55.24% 342.40% -20.88% -11.11% -50.31% -
  Horiz. % 36.59% 69.21% 154.62% 34.95% 44.17% 49.69% 100.00%
EY 6.99 3.69 1.65 7.31 5.78 5.14 2.56 95.47%
  QoQ % 89.43% 123.64% -77.43% 26.47% 12.45% 100.78% -
  Horiz. % 273.05% 144.14% 64.45% 285.55% 225.78% 200.78% 100.00%
DY 5.56 3.42 1.41 6.08 4.43 3.92 1.52 137.59%
  QoQ % 62.57% 142.55% -76.81% 37.25% 13.01% 157.89% -
  Horiz. % 365.79% 225.00% 92.76% 400.00% 291.45% 257.89% 100.00%
P/NAPS 2.20 2.43 3.00 3.21 3.44 2.81 2.84 -15.67%
  QoQ % -9.47% -19.00% -6.54% -6.69% 22.42% -1.06% -
  Horiz. % 77.46% 85.56% 105.63% 113.03% 121.13% 98.94% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

463  253  653  1086 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 HIAPTEK 0.280.00 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 PA 0.155-0.005 
 NETX 0.15+0.005 
 VIVOCOM 1.07-0.07 

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