Highlights

[PADINI] QoQ Cumulative Quarter Result on 2013-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -67.50%    YoY -     9.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 866,258 670,249 451,395 217,220 789,765 612,728 408,738 65.22%
  QoQ % 29.24% 48.48% 107.81% -72.50% 28.89% 49.91% -
  Horiz. % 211.93% 163.98% 110.44% 53.14% 193.22% 149.91% 100.00%
PBT 125,719 106,259 78,198 38,962 117,605 94,880 61,646 61.03%
  QoQ % 18.31% 35.88% 100.70% -66.87% 23.95% 53.91% -
  Horiz. % 203.94% 172.37% 126.85% 63.20% 190.77% 153.91% 100.00%
Tax -34,806 -29,009 -22,061 -11,225 -32,252 -25,892 -17,198 60.21%
  QoQ % -19.98% -31.49% -96.53% 65.20% -24.56% -50.55% -
  Horiz. % 202.38% 168.68% 128.28% 65.27% 187.53% 150.55% 100.00%
NP 90,913 77,250 56,137 27,737 85,353 68,988 44,448 61.34%
  QoQ % 17.69% 37.61% 102.39% -67.50% 23.72% 55.21% -
  Horiz. % 204.54% 173.80% 126.30% 62.40% 192.03% 155.21% 100.00%
NP to SH 90,913 77,250 56,137 27,737 85,353 68,988 44,448 61.34%
  QoQ % 17.69% 37.61% 102.39% -67.50% 23.72% 55.21% -
  Horiz. % 204.54% 173.80% 126.30% 62.40% 192.03% 155.21% 100.00%
Tax Rate 27.69 % 27.30 % 28.21 % 28.81 % 27.42 % 27.29 % 27.90 % -0.50%
  QoQ % 1.43% -3.23% -2.08% 5.07% 0.48% -2.19% -
  Horiz. % 99.25% 97.85% 101.11% 103.26% 98.28% 97.81% 100.00%
Total Cost 775,345 592,999 395,258 189,483 704,412 543,740 364,290 65.69%
  QoQ % 30.75% 50.03% 108.60% -73.10% 29.55% 49.26% -
  Horiz. % 212.84% 162.78% 108.50% 52.01% 193.37% 149.26% 100.00%
Net Worth 387,457 388,166 388,166 381,587 375,008 368,505 355,103 6.00%
  QoQ % -0.18% 0.00% 1.72% 1.75% 1.76% 3.77% -
  Horiz. % 109.11% 109.31% 109.31% 107.46% 105.61% 103.77% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 75,649 59,211 42,764 16,447 52,632 39,482 26,303 102.63%
  QoQ % 27.76% 38.46% 160.00% -68.75% 33.31% 50.10% -
  Horiz. % 287.60% 225.11% 162.58% 62.53% 200.09% 150.10% 100.00%
Div Payout % 83.21 % 76.65 % 76.18 % 59.30 % 61.66 % 57.23 % 59.18 % 25.59%
  QoQ % 8.56% 0.62% 28.47% -3.83% 7.74% -3.30% -
  Horiz. % 140.60% 129.52% 128.73% 100.20% 104.19% 96.70% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 387,457 388,166 388,166 381,587 375,008 368,505 355,103 6.00%
  QoQ % -0.18% 0.00% 1.72% 1.75% 1.76% 3.77% -
  Horiz. % 109.11% 109.31% 109.31% 107.46% 105.61% 103.77% 100.00%
NOSH 657,822 657,909 657,909 657,909 657,909 658,045 657,598 0.02%
  QoQ % -0.01% 0.00% 0.00% 0.00% -0.02% 0.07% -
  Horiz. % 100.03% 100.05% 100.05% 100.05% 100.05% 100.07% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.49 % 11.53 % 12.44 % 12.77 % 10.81 % 11.26 % 10.87 % -2.35%
  QoQ % -9.02% -7.32% -2.58% 18.13% -4.00% 3.59% -
  Horiz. % 96.50% 106.07% 114.44% 117.48% 99.45% 103.59% 100.00%
ROE 23.46 % 19.90 % 14.46 % 7.27 % 22.76 % 18.72 % 12.52 % 52.17%
  QoQ % 17.89% 37.62% 98.90% -68.06% 21.58% 49.52% -
  Horiz. % 187.38% 158.95% 115.50% 58.07% 181.79% 149.52% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.69 101.88 68.61 33.02 120.04 93.11 62.16 65.18%
  QoQ % 29.26% 48.49% 107.78% -72.49% 28.92% 49.79% -
  Horiz. % 211.86% 163.90% 110.38% 53.12% 193.11% 149.79% 100.00%
EPS 13.82 11.81 8.63 4.22 12.97 10.49 6.65 63.07%
  QoQ % 17.02% 36.85% 104.50% -67.46% 23.64% 57.74% -
  Horiz. % 207.82% 177.59% 129.77% 63.46% 195.04% 157.74% 100.00%
DPS 11.50 9.00 6.50 2.50 8.00 6.00 4.00 102.58%
  QoQ % 27.78% 38.46% 160.00% -68.75% 33.33% 50.00% -
  Horiz. % 287.50% 225.00% 162.50% 62.50% 200.00% 150.00% 100.00%
NAPS 0.5890 0.5900 0.5900 0.5800 0.5700 0.5600 0.5400 5.98%
  QoQ % -0.17% 0.00% 1.72% 1.75% 1.79% 3.70% -
  Horiz. % 109.07% 109.26% 109.26% 107.41% 105.56% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.67 101.88 68.61 33.02 120.04 93.13 62.13 65.22%
  QoQ % 29.24% 48.49% 107.78% -72.49% 28.90% 49.90% -
  Horiz. % 211.93% 163.98% 110.43% 53.15% 193.21% 149.90% 100.00%
EPS 13.82 11.74 8.53 4.22 12.97 10.49 6.76 61.29%
  QoQ % 17.72% 37.63% 102.13% -67.46% 23.64% 55.18% -
  Horiz. % 204.44% 173.67% 126.18% 62.43% 191.86% 155.18% 100.00%
DPS 11.50 9.00 6.50 2.50 8.00 6.00 4.00 102.58%
  QoQ % 27.78% 38.46% 160.00% -68.75% 33.33% 50.00% -
  Horiz. % 287.50% 225.00% 162.50% 62.50% 200.00% 150.00% 100.00%
NAPS 0.5889 0.5900 0.5900 0.5800 0.5700 0.5601 0.5397 6.01%
  QoQ % -0.19% 0.00% 1.72% 1.75% 1.77% 3.78% -
  Horiz. % 109.12% 109.32% 109.32% 107.47% 105.61% 103.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.9700 1.9100 1.8100 1.7600 1.8900 1.9200 1.8500 -
P/RPS 1.50 1.87 2.64 5.33 1.57 2.06 2.98 -36.80%
  QoQ % -19.79% -29.17% -50.47% 239.49% -23.79% -30.87% -
  Horiz. % 50.34% 62.75% 88.59% 178.86% 52.68% 69.13% 100.00%
P/EPS 14.25 16.27 21.21 41.75 14.57 18.31 27.37 -35.36%
  QoQ % -12.42% -23.29% -49.20% 186.55% -20.43% -33.10% -
  Horiz. % 52.06% 59.44% 77.49% 152.54% 53.23% 66.90% 100.00%
EY 7.02 6.15 4.71 2.40 6.86 5.46 3.65 54.84%
  QoQ % 14.15% 30.57% 96.25% -65.01% 25.64% 49.59% -
  Horiz. % 192.33% 168.49% 129.04% 65.75% 187.95% 149.59% 100.00%
DY 5.84 4.71 3.59 1.42 4.23 3.13 2.16 94.43%
  QoQ % 23.99% 31.20% 152.82% -66.43% 35.14% 44.91% -
  Horiz. % 270.37% 218.06% 166.20% 65.74% 195.83% 144.91% 100.00%
P/NAPS 3.34 3.24 3.07 3.03 3.32 3.43 3.43 -1.76%
  QoQ % 3.09% 5.54% 1.32% -8.73% -3.21% 0.00% -
  Horiz. % 97.38% 94.46% 89.50% 88.34% 96.79% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.8900 2.0300 1.6600 1.6500 1.6600 2.0800 1.8100 -
P/RPS 1.44 1.99 2.42 5.00 1.38 2.23 2.91 -37.52%
  QoQ % -27.64% -17.77% -51.60% 262.32% -38.12% -23.37% -
  Horiz. % 49.48% 68.38% 83.16% 171.82% 47.42% 76.63% 100.00%
P/EPS 13.68 17.29 19.45 39.14 12.80 19.84 26.78 -36.18%
  QoQ % -20.88% -11.11% -50.31% 205.78% -35.48% -25.91% -
  Horiz. % 51.08% 64.56% 72.63% 146.15% 47.80% 74.09% 100.00%
EY 7.31 5.78 5.14 2.56 7.82 5.04 3.73 56.80%
  QoQ % 26.47% 12.45% 100.78% -67.26% 55.16% 35.12% -
  Horiz. % 195.98% 154.96% 137.80% 68.63% 209.65% 135.12% 100.00%
DY 6.08 4.43 3.92 1.52 4.82 2.88 2.21 96.70%
  QoQ % 37.25% 13.01% 157.89% -68.46% 67.36% 30.32% -
  Horiz. % 275.11% 200.45% 177.38% 68.78% 218.10% 130.32% 100.00%
P/NAPS 3.21 3.44 2.81 2.84 2.91 3.71 3.35 -2.81%
  QoQ % -6.69% 22.42% -1.06% -2.41% -21.56% 10.75% -
  Horiz. % 95.82% 102.69% 83.88% 84.78% 86.87% 110.75% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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