Highlights

[PADINI] QoQ Cumulative Quarter Result on 2013-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     102.39%    YoY -     26.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 226,748 866,258 670,249 451,395 217,220 789,765 612,728 -48.42%
  QoQ % -73.82% 29.24% 48.48% 107.81% -72.50% 28.89% -
  Horiz. % 37.01% 141.38% 109.39% 73.67% 35.45% 128.89% 100.00%
PBT 26,738 125,719 106,259 78,198 38,962 117,605 94,880 -56.98%
  QoQ % -78.73% 18.31% 35.88% 100.70% -66.87% 23.95% -
  Horiz. % 28.18% 132.50% 111.99% 82.42% 41.06% 123.95% 100.00%
Tax -7,495 -34,806 -29,009 -22,061 -11,225 -32,252 -25,892 -56.21%
  QoQ % 78.47% -19.98% -31.49% -96.53% 65.20% -24.56% -
  Horiz. % 28.95% 134.43% 112.04% 85.20% 43.35% 124.56% 100.00%
NP 19,243 90,913 77,250 56,137 27,737 85,353 68,988 -57.28%
  QoQ % -78.83% 17.69% 37.61% 102.39% -67.50% 23.72% -
  Horiz. % 27.89% 131.78% 111.98% 81.37% 40.21% 123.72% 100.00%
NP to SH 19,243 90,913 77,250 56,137 27,737 85,353 68,988 -57.28%
  QoQ % -78.83% 17.69% 37.61% 102.39% -67.50% 23.72% -
  Horiz. % 27.89% 131.78% 111.98% 81.37% 40.21% 123.72% 100.00%
Tax Rate 28.03 % 27.69 % 27.30 % 28.21 % 28.81 % 27.42 % 27.29 % 1.80%
  QoQ % 1.23% 1.43% -3.23% -2.08% 5.07% 0.48% -
  Horiz. % 102.71% 101.47% 100.04% 103.37% 105.57% 100.48% 100.00%
Total Cost 207,505 775,345 592,999 395,258 189,483 704,412 543,740 -47.36%
  QoQ % -73.24% 30.75% 50.03% 108.60% -73.10% 29.55% -
  Horiz. % 38.16% 142.59% 109.06% 72.69% 34.85% 129.55% 100.00%
Net Worth 388,166 387,457 388,166 388,166 381,587 375,008 368,505 3.52%
  QoQ % 0.18% -0.18% 0.00% 1.72% 1.75% 1.76% -
  Horiz. % 105.34% 105.14% 105.34% 105.34% 103.55% 101.76% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 16,447 75,649 59,211 42,764 16,447 52,632 39,482 -44.19%
  QoQ % -78.26% 27.76% 38.46% 160.00% -68.75% 33.31% -
  Horiz. % 41.66% 191.60% 149.97% 108.31% 41.66% 133.31% 100.00%
Div Payout % 85.47 % 83.21 % 76.65 % 76.18 % 59.30 % 61.66 % 57.23 % 30.62%
  QoQ % 2.72% 8.56% 0.62% 28.47% -3.83% 7.74% -
  Horiz. % 149.34% 145.40% 133.93% 133.11% 103.62% 107.74% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 388,166 387,457 388,166 388,166 381,587 375,008 368,505 3.52%
  QoQ % 0.18% -0.18% 0.00% 1.72% 1.75% 1.76% -
  Horiz. % 105.34% 105.14% 105.34% 105.34% 103.55% 101.76% 100.00%
NOSH 657,909 657,822 657,909 657,909 657,909 657,909 658,045 -0.01%
  QoQ % 0.01% -0.01% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.97% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.49 % 10.49 % 11.53 % 12.44 % 12.77 % 10.81 % 11.26 % -17.14%
  QoQ % -19.07% -9.02% -7.32% -2.58% 18.13% -4.00% -
  Horiz. % 75.40% 93.16% 102.40% 110.48% 113.41% 96.00% 100.00%
ROE 4.96 % 23.46 % 19.90 % 14.46 % 7.27 % 22.76 % 18.72 % -58.71%
  QoQ % -78.86% 17.89% 37.62% 98.90% -68.06% 21.58% -
  Horiz. % 26.50% 125.32% 106.30% 77.24% 38.84% 121.58% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.46 131.69 101.88 68.61 33.02 120.04 93.11 -48.42%
  QoQ % -73.83% 29.26% 48.49% 107.78% -72.49% 28.92% -
  Horiz. % 37.01% 141.43% 109.42% 73.69% 35.46% 128.92% 100.00%
EPS 2.92 13.82 11.81 8.63 4.22 12.97 10.49 -57.33%
  QoQ % -78.87% 17.02% 36.85% 104.50% -67.46% 23.64% -
  Horiz. % 27.84% 131.74% 112.58% 82.27% 40.23% 123.64% 100.00%
DPS 2.50 11.50 9.00 6.50 2.50 8.00 6.00 -44.18%
  QoQ % -78.26% 27.78% 38.46% 160.00% -68.75% 33.33% -
  Horiz. % 41.67% 191.67% 150.00% 108.33% 41.67% 133.33% 100.00%
NAPS 0.5900 0.5890 0.5900 0.5900 0.5800 0.5700 0.5600 3.54%
  QoQ % 0.17% -0.17% 0.00% 1.72% 1.75% 1.79% -
  Horiz. % 105.36% 105.18% 105.36% 105.36% 103.57% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.46 131.67 101.88 68.61 33.02 120.04 93.13 -48.43%
  QoQ % -73.83% 29.24% 48.49% 107.78% -72.49% 28.90% -
  Horiz. % 37.00% 141.38% 109.40% 73.67% 35.46% 128.90% 100.00%
EPS 2.92 13.82 11.74 8.53 4.22 12.97 10.49 -57.33%
  QoQ % -78.87% 17.72% 37.63% 102.13% -67.46% 23.64% -
  Horiz. % 27.84% 131.74% 111.92% 81.32% 40.23% 123.64% 100.00%
DPS 2.50 11.50 9.00 6.50 2.50 8.00 6.00 -44.18%
  QoQ % -78.26% 27.78% 38.46% 160.00% -68.75% 33.33% -
  Horiz. % 41.67% 191.67% 150.00% 108.33% 41.67% 133.33% 100.00%
NAPS 0.5900 0.5889 0.5900 0.5900 0.5800 0.5700 0.5601 3.52%
  QoQ % 0.19% -0.19% 0.00% 1.72% 1.75% 1.77% -
  Horiz. % 105.34% 105.14% 105.34% 105.34% 103.55% 101.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.9200 1.9700 1.9100 1.8100 1.7600 1.8900 1.9200 -
P/RPS 5.57 1.50 1.87 2.64 5.33 1.57 2.06 93.97%
  QoQ % 271.33% -19.79% -29.17% -50.47% 239.49% -23.79% -
  Horiz. % 270.39% 72.82% 90.78% 128.16% 258.74% 76.21% 100.00%
P/EPS 65.64 14.25 16.27 21.21 41.75 14.57 18.31 134.05%
  QoQ % 360.63% -12.42% -23.29% -49.20% 186.55% -20.43% -
  Horiz. % 358.49% 77.83% 88.86% 115.84% 228.02% 79.57% 100.00%
EY 1.52 7.02 6.15 4.71 2.40 6.86 5.46 -57.33%
  QoQ % -78.35% 14.15% 30.57% 96.25% -65.01% 25.64% -
  Horiz. % 27.84% 128.57% 112.64% 86.26% 43.96% 125.64% 100.00%
DY 1.30 5.84 4.71 3.59 1.42 4.23 3.13 -44.30%
  QoQ % -77.74% 23.99% 31.20% 152.82% -66.43% 35.14% -
  Horiz. % 41.53% 186.58% 150.48% 114.70% 45.37% 135.14% 100.00%
P/NAPS 3.25 3.34 3.24 3.07 3.03 3.32 3.43 -3.53%
  QoQ % -2.69% 3.09% 5.54% 1.32% -8.73% -3.21% -
  Horiz. % 94.75% 97.38% 94.46% 89.50% 88.34% 96.79% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 25/11/13 28/08/13 30/05/13 -
Price 1.7700 1.8900 2.0300 1.6600 1.6500 1.6600 2.0800 -
P/RPS 5.14 1.44 1.99 2.42 5.00 1.38 2.23 74.40%
  QoQ % 256.94% -27.64% -17.77% -51.60% 262.32% -38.12% -
  Horiz. % 230.49% 64.57% 89.24% 108.52% 224.22% 61.88% 100.00%
P/EPS 60.52 13.68 17.29 19.45 39.14 12.80 19.84 110.19%
  QoQ % 342.40% -20.88% -11.11% -50.31% 205.78% -35.48% -
  Horiz. % 305.04% 68.95% 87.15% 98.03% 197.28% 64.52% 100.00%
EY 1.65 7.31 5.78 5.14 2.56 7.82 5.04 -52.47%
  QoQ % -77.43% 26.47% 12.45% 100.78% -67.26% 55.16% -
  Horiz. % 32.74% 145.04% 114.68% 101.98% 50.79% 155.16% 100.00%
DY 1.41 6.08 4.43 3.92 1.52 4.82 2.88 -37.85%
  QoQ % -76.81% 37.25% 13.01% 157.89% -68.46% 67.36% -
  Horiz. % 48.96% 211.11% 153.82% 136.11% 52.78% 167.36% 100.00%
P/NAPS 3.00 3.21 3.44 2.81 2.84 2.91 3.71 -13.19%
  QoQ % -6.54% -6.69% 22.42% -1.06% -2.41% -21.56% -
  Horiz. % 80.86% 86.52% 92.72% 75.74% 76.55% 78.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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