Highlights

[PADINI] QoQ Cumulative Quarter Result on 2014-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -78.83%    YoY -     -30.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 977,904 755,960 472,338 226,748 866,258 670,249 451,395 67.66%
  QoQ % 29.36% 60.05% 108.31% -73.82% 29.24% 48.48% -
  Horiz. % 216.64% 167.47% 104.64% 50.23% 191.91% 148.48% 100.00%
PBT 111,835 89,824 50,854 26,738 125,719 106,259 78,198 27.02%
  QoQ % 24.50% 76.63% 90.19% -78.73% 18.31% 35.88% -
  Horiz. % 143.02% 114.87% 65.03% 34.19% 160.77% 135.88% 100.00%
Tax -28,074 -27,779 -15,402 -7,495 -34,806 -29,009 -22,061 17.48%
  QoQ % -1.06% -80.36% -105.50% 78.47% -19.98% -31.49% -
  Horiz. % 127.26% 125.92% 69.82% 33.97% 157.77% 131.49% 100.00%
NP 83,761 62,045 35,452 19,243 90,913 77,250 56,137 30.67%
  QoQ % 35.00% 75.01% 84.23% -78.83% 17.69% 37.61% -
  Horiz. % 149.21% 110.52% 63.15% 34.28% 161.95% 137.61% 100.00%
NP to SH 80,223 62,045 35,452 19,243 90,913 77,250 56,137 26.96%
  QoQ % 29.30% 75.01% 84.23% -78.83% 17.69% 37.61% -
  Horiz. % 142.91% 110.52% 63.15% 34.28% 161.95% 137.61% 100.00%
Tax Rate 25.10 % 30.93 % 30.29 % 28.03 % 27.69 % 27.30 % 28.21 % -7.51%
  QoQ % -18.85% 2.11% 8.06% 1.23% 1.43% -3.23% -
  Horiz. % 88.98% 109.64% 107.37% 99.36% 98.16% 96.77% 100.00%
Total Cost 894,143 693,915 436,886 207,505 775,345 592,999 395,258 72.58%
  QoQ % 28.85% 58.83% 110.54% -73.24% 30.75% 50.03% -
  Horiz. % 226.22% 175.56% 110.53% 52.50% 196.16% 150.03% 100.00%
Net Worth 408,025 403,298 394,745 388,166 387,457 388,166 388,166 3.39%
  QoQ % 1.17% 2.17% 1.69% 0.18% -0.18% 0.00% -
  Horiz. % 105.12% 103.90% 101.69% 100.00% 99.82% 100.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 65,810 49,343 32,895 16,447 75,649 59,211 42,764 33.40%
  QoQ % 33.37% 50.00% 100.00% -78.26% 27.76% 38.46% -
  Horiz. % 153.89% 115.38% 76.92% 38.46% 176.90% 138.46% 100.00%
Div Payout % 82.03 % 79.53 % 92.79 % 85.47 % 83.21 % 76.65 % 76.18 % 5.07%
  QoQ % 3.14% -14.29% 8.56% 2.72% 8.56% 0.62% -
  Horiz. % 107.68% 104.40% 121.80% 112.19% 109.23% 100.62% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 408,025 403,298 394,745 388,166 387,457 388,166 388,166 3.39%
  QoQ % 1.17% 2.17% 1.69% 0.18% -0.18% 0.00% -
  Horiz. % 105.12% 103.90% 101.69% 100.00% 99.82% 100.00% 100.00%
NOSH 658,105 657,909 657,909 657,909 657,822 657,909 657,909 0.02%
  QoQ % 0.03% 0.00% 0.00% 0.01% -0.01% 0.00% -
  Horiz. % 100.03% 100.00% 100.00% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.57 % 8.21 % 7.51 % 8.49 % 10.49 % 11.53 % 12.44 % -22.05%
  QoQ % 4.38% 9.32% -11.54% -19.07% -9.02% -7.32% -
  Horiz. % 68.89% 66.00% 60.37% 68.25% 84.32% 92.68% 100.00%
ROE 19.66 % 15.38 % 8.98 % 4.96 % 23.46 % 19.90 % 14.46 % 22.80%
  QoQ % 27.83% 71.27% 81.05% -78.86% 17.89% 37.62% -
  Horiz. % 135.96% 106.36% 62.10% 34.30% 162.24% 137.62% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 148.59 114.90 71.79 34.46 131.69 101.88 68.61 67.63%
  QoQ % 29.32% 60.05% 108.33% -73.83% 29.26% 48.49% -
  Horiz. % 216.57% 167.47% 104.63% 50.23% 191.94% 148.49% 100.00%
EPS 12.19 9.43 5.39 2.92 13.82 11.81 8.63 25.97%
  QoQ % 29.27% 74.95% 84.59% -78.87% 17.02% 36.85% -
  Horiz. % 141.25% 109.27% 62.46% 33.84% 160.14% 136.85% 100.00%
DPS 10.00 7.50 5.00 2.50 11.50 9.00 6.50 33.37%
  QoQ % 33.33% 50.00% 100.00% -78.26% 27.78% 38.46% -
  Horiz. % 153.85% 115.38% 76.92% 38.46% 176.92% 138.46% 100.00%
NAPS 0.6200 0.6130 0.6000 0.5900 0.5890 0.5900 0.5900 3.37%
  QoQ % 1.14% 2.17% 1.69% 0.17% -0.17% 0.00% -
  Horiz. % 105.08% 103.90% 101.69% 100.00% 99.83% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 148.64 114.90 71.79 34.46 131.67 101.88 68.61 67.67%
  QoQ % 29.36% 60.05% 108.33% -73.83% 29.24% 48.49% -
  Horiz. % 216.64% 167.47% 104.63% 50.23% 191.91% 148.49% 100.00%
EPS 12.19 9.43 5.39 2.92 13.82 11.74 8.53 26.96%
  QoQ % 29.27% 74.95% 84.59% -78.87% 17.72% 37.63% -
  Horiz. % 142.91% 110.55% 63.19% 34.23% 162.02% 137.63% 100.00%
DPS 10.00 7.50 5.00 2.50 11.50 9.00 6.50 33.37%
  QoQ % 33.33% 50.00% 100.00% -78.26% 27.78% 38.46% -
  Horiz. % 153.85% 115.38% 76.92% 38.46% 176.92% 138.46% 100.00%
NAPS 0.6202 0.6130 0.6000 0.5900 0.5889 0.5900 0.5900 3.39%
  QoQ % 1.17% 2.17% 1.69% 0.19% -0.19% 0.00% -
  Horiz. % 105.12% 103.90% 101.69% 100.00% 99.81% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.3300 1.4600 1.4600 1.9200 1.9700 1.9100 1.8100 -
P/RPS 0.90 1.27 2.03 5.57 1.50 1.87 2.64 -51.30%
  QoQ % -29.13% -37.44% -63.55% 271.33% -19.79% -29.17% -
  Horiz. % 34.09% 48.11% 76.89% 210.98% 56.82% 70.83% 100.00%
P/EPS 10.91 15.48 27.09 65.64 14.25 16.27 21.21 -35.88%
  QoQ % -29.52% -42.86% -58.73% 360.63% -12.42% -23.29% -
  Horiz. % 51.44% 72.98% 127.72% 309.48% 67.19% 76.71% 100.00%
EY 9.17 6.46 3.69 1.52 7.02 6.15 4.71 56.11%
  QoQ % 41.95% 75.07% 142.76% -78.35% 14.15% 30.57% -
  Horiz. % 194.69% 137.15% 78.34% 32.27% 149.04% 130.57% 100.00%
DY 7.52 5.14 3.42 1.30 5.84 4.71 3.59 63.93%
  QoQ % 46.30% 50.29% 163.08% -77.74% 23.99% 31.20% -
  Horiz. % 209.47% 143.18% 95.26% 36.21% 162.67% 131.20% 100.00%
P/NAPS 2.15 2.38 2.43 3.25 3.34 3.24 3.07 -21.19%
  QoQ % -9.66% -2.06% -25.23% -2.69% 3.09% 5.54% -
  Horiz. % 70.03% 77.52% 79.15% 105.86% 108.79% 105.54% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 19/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 -
Price 1.3500 1.3500 1.4600 1.7700 1.8900 2.0300 1.6600 -
P/RPS 0.91 1.17 2.03 5.14 1.44 1.99 2.42 -48.00%
  QoQ % -22.22% -42.36% -60.51% 256.94% -27.64% -17.77% -
  Horiz. % 37.60% 48.35% 83.88% 212.40% 59.50% 82.23% 100.00%
P/EPS 11.07 14.32 27.09 60.52 13.68 17.29 19.45 -31.39%
  QoQ % -22.70% -47.14% -55.24% 342.40% -20.88% -11.11% -
  Horiz. % 56.92% 73.62% 139.28% 311.16% 70.33% 88.89% 100.00%
EY 9.03 6.99 3.69 1.65 7.31 5.78 5.14 45.75%
  QoQ % 29.18% 89.43% 123.64% -77.43% 26.47% 12.45% -
  Horiz. % 175.68% 135.99% 71.79% 32.10% 142.22% 112.45% 100.00%
DY 7.41 5.56 3.42 1.41 6.08 4.43 3.92 53.06%
  QoQ % 33.27% 62.57% 142.55% -76.81% 37.25% 13.01% -
  Horiz. % 189.03% 141.84% 87.24% 35.97% 155.10% 113.01% 100.00%
P/NAPS 2.18 2.20 2.43 3.00 3.21 3.44 2.81 -15.61%
  QoQ % -0.91% -9.47% -19.00% -6.54% -6.69% 22.42% -
  Horiz. % 77.58% 78.29% 86.48% 106.76% 114.23% 122.42% 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
 
 

513  271  652  1019 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.945+0.11 
 IRIS 0.355+0.005 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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