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.
 


TOP ARTICLES

1. WHY DIRECTORS/INSIDERS OF PALM OIL COMPANIES ARE BUYING THEIR PALM OIL COMPANY SHARES LIKE NO TOMORROW ONE BY ONE ALL SO VERY VERY VERY BULLISH??? THE INVESTMENT APPROACH OF CALVIN TAN
2. Able Global Bhd - Strong and Steady Rakuten Trade Research Reports
3. JAYA TIASA (4383) Excellent Results YoY Up 152.05% & QoQ Up 169.94%, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Market Strategy - Capital Market Masterplan 3 - Laying The Groundwork PublicInvest Research
5. Only Pfizer for under-17 even though all Covid-19 vaccines safe, Parliament told save malaysia!
6. D&O(7204)小分享 [12Invest] - 我要投资
7. JHM Consolidation - Gradual Improvements Kenanga Research & Investment
8. BursaRangers Daily Technical Picks (24 September 2021) BursaRangers Daily Technical Picks
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
 
 

2306 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.760.00 
 UCREST 0.290.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.2250.00 
 3A 0.9950.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.150.00 
 GHLSYS 1.850.00 
PARTNERS & BROKERS