Highlights

[PADINI] QoQ Quarter Result on 2013-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -36.16%    YoY -     1.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 218,854 234,175 217,220 177,037 203,990 207,682 201,056 5.82%
  QoQ % -6.54% 7.81% 22.70% -13.21% -1.78% 3.30% -
  Horiz. % 108.85% 116.47% 108.04% 88.05% 101.46% 103.30% 100.00%
PBT 28,061 39,236 38,962 21,792 33,234 27,166 34,480 -12.84%
  QoQ % -28.48% 0.70% 78.79% -34.43% 22.34% -21.21% -
  Horiz. % 81.38% 113.79% 113.00% 63.20% 96.39% 78.79% 100.00%
Tax -6,948 -10,836 -11,225 -6,126 -8,694 -8,030 -9,168 -16.89%
  QoQ % 35.88% 3.47% -83.24% 29.54% -8.27% 12.41% -
  Horiz. % 75.79% 118.19% 122.44% 66.82% 94.83% 87.59% 100.00%
NP 21,113 28,400 27,737 15,666 24,540 19,136 25,312 -11.40%
  QoQ % -25.66% 2.39% 77.05% -36.16% 28.24% -24.40% -
  Horiz. % 83.41% 112.20% 109.58% 61.89% 96.95% 75.60% 100.00%
NP to SH 21,113 28,400 27,737 15,666 24,540 19,136 25,312 -11.40%
  QoQ % -25.66% 2.39% 77.05% -36.16% 28.24% -24.40% -
  Horiz. % 83.41% 112.20% 109.58% 61.89% 96.95% 75.60% 100.00%
Tax Rate 24.76 % 27.62 % 28.81 % 28.11 % 26.16 % 29.56 % 26.59 % -4.65%
  QoQ % -10.35% -4.13% 2.49% 7.45% -11.50% 11.17% -
  Horiz. % 93.12% 103.87% 108.35% 105.72% 98.38% 111.17% 100.00%
Total Cost 197,741 205,775 189,483 161,371 179,450 188,546 175,744 8.19%
  QoQ % -3.90% 8.60% 17.42% -10.07% -4.82% 7.28% -
  Horiz. % 112.52% 117.09% 107.82% 91.82% 102.11% 107.28% 100.00%
Net Worth 388,166 388,166 381,587 375,008 367,980 355,757 348,939 7.37%
  QoQ % 0.00% 1.72% 1.75% 1.91% 3.44% 1.95% -
  Horiz. % 111.24% 111.24% 109.36% 107.47% 105.46% 101.95% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 16,447 26,316 16,447 13,158 13,142 13,176 13,167 16.00%
  QoQ % -37.50% 60.00% 25.00% 0.12% -0.26% 0.07% -
  Horiz. % 124.91% 199.86% 124.91% 99.93% 99.81% 100.07% 100.00%
Div Payout % 77.90 % 92.66 % 59.30 % 83.99 % 53.55 % 68.86 % 52.02 % 30.92%
  QoQ % -15.93% 56.26% -29.40% 56.84% -22.23% 32.37% -
  Horiz. % 149.75% 178.12% 113.99% 161.46% 102.94% 132.37% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 388,166 388,166 381,587 375,008 367,980 355,757 348,939 7.37%
  QoQ % 0.00% 1.72% 1.75% 1.91% 3.44% 1.95% -
  Horiz. % 111.24% 111.24% 109.36% 107.47% 105.46% 101.95% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,108 658,809 658,376 -0.05%
  QoQ % 0.00% 0.00% 0.00% 0.12% -0.26% 0.07% -
  Horiz. % 99.93% 99.93% 99.93% 99.93% 99.81% 100.07% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.65 % 12.13 % 12.77 % 8.85 % 12.03 % 9.21 % 12.59 % -16.26%
  QoQ % -20.45% -5.01% 44.29% -26.43% 30.62% -26.85% -
  Horiz. % 76.65% 96.35% 101.43% 70.29% 95.55% 73.15% 100.00%
ROE 5.44 % 7.32 % 7.27 % 4.18 % 6.67 % 5.38 % 7.25 % -17.44%
  QoQ % -25.68% 0.69% 73.92% -37.33% 23.98% -25.79% -
  Horiz. % 75.03% 100.97% 100.28% 57.66% 92.00% 74.21% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.27 35.59 33.02 26.91 31.04 31.52 30.54 5.88%
  QoQ % -6.52% 7.78% 22.71% -13.31% -1.52% 3.21% -
  Horiz. % 108.94% 116.54% 108.12% 88.11% 101.64% 103.21% 100.00%
EPS 3.18 4.32 4.22 2.38 3.73 2.91 3.85 -11.98%
  QoQ % -26.39% 2.37% 77.31% -36.19% 28.18% -24.42% -
  Horiz. % 82.60% 112.21% 109.61% 61.82% 96.88% 75.58% 100.00%
DPS 2.50 4.00 2.50 2.00 2.00 2.00 2.00 16.06%
  QoQ % -37.50% 60.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 200.00% 125.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5900 0.5900 0.5800 0.5700 0.5600 0.5400 0.5300 7.42%
  QoQ % 0.00% 1.72% 1.75% 1.79% 3.70% 1.89% -
  Horiz. % 111.32% 111.32% 109.43% 107.55% 105.66% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.27 35.59 33.02 26.91 31.01 31.57 30.56 5.83%
  QoQ % -6.52% 7.78% 22.71% -13.22% -1.77% 3.30% -
  Horiz. % 108.87% 116.46% 108.05% 88.06% 101.47% 103.30% 100.00%
EPS 3.21 4.32 4.22 2.38 3.73 2.91 3.85 -11.42%
  QoQ % -25.69% 2.37% 77.31% -36.19% 28.18% -24.42% -
  Horiz. % 83.38% 112.21% 109.61% 61.82% 96.88% 75.58% 100.00%
DPS 2.50 4.00 2.50 2.00 2.00 2.00 2.00 16.06%
  QoQ % -37.50% 60.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 200.00% 125.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.5900 0.5900 0.5800 0.5700 0.5593 0.5407 0.5304 7.36%
  QoQ % 0.00% 1.72% 1.75% 1.91% 3.44% 1.94% -
  Horiz. % 111.24% 111.24% 109.35% 107.47% 105.45% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.9100 1.8100 1.7600 1.8900 1.9200 1.8500 2.1000 -
P/RPS 5.74 5.09 5.33 7.02 6.18 5.87 6.88 -11.39%
  QoQ % 12.77% -4.50% -24.07% 13.59% 5.28% -14.68% -
  Horiz. % 83.43% 73.98% 77.47% 102.03% 89.83% 85.32% 100.00%
P/EPS 59.52 41.93 41.75 79.37 51.41 63.69 54.62 5.90%
  QoQ % 41.95% 0.43% -47.40% 54.39% -19.28% 16.61% -
  Horiz. % 108.97% 76.77% 76.44% 145.31% 94.12% 116.61% 100.00%
EY 1.68 2.38 2.40 1.26 1.95 1.57 1.83 -5.55%
  QoQ % -29.41% -0.83% 90.48% -35.38% 24.20% -14.21% -
  Horiz. % 91.80% 130.05% 131.15% 68.85% 106.56% 85.79% 100.00%
DY 1.31 2.21 1.42 1.06 1.04 1.08 0.95 23.91%
  QoQ % -40.72% 55.63% 33.96% 1.92% -3.70% 13.68% -
  Horiz. % 137.89% 232.63% 149.47% 111.58% 109.47% 113.68% 100.00%
P/NAPS 3.24 3.07 3.03 3.32 3.43 3.43 3.96 -12.53%
  QoQ % 5.54% 1.32% -8.73% -3.21% 0.00% -13.38% -
  Horiz. % 81.82% 77.53% 76.52% 83.84% 86.62% 86.62% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 -
Price 2.0300 1.6600 1.6500 1.6600 2.0800 1.8100 1.8200 -
P/RPS 6.10 4.66 5.00 6.17 6.70 5.74 5.96 1.56%
  QoQ % 30.90% -6.80% -18.96% -7.91% 16.72% -3.69% -
  Horiz. % 102.35% 78.19% 83.89% 103.52% 112.42% 96.31% 100.00%
P/EPS 63.26 38.46 39.14 69.71 55.70 62.31 47.34 21.34%
  QoQ % 64.48% -1.74% -43.85% 25.15% -10.61% 31.62% -
  Horiz. % 133.63% 81.24% 82.68% 147.25% 117.66% 131.62% 100.00%
EY 1.58 2.60 2.56 1.43 1.80 1.60 2.11 -17.55%
  QoQ % -39.23% 1.56% 79.02% -20.56% 12.50% -24.17% -
  Horiz. % 74.88% 123.22% 121.33% 67.77% 85.31% 75.83% 100.00%
DY 1.23 2.41 1.52 1.20 0.96 1.10 1.10 7.74%
  QoQ % -48.96% 58.55% 26.67% 25.00% -12.73% 0.00% -
  Horiz. % 111.82% 219.09% 138.18% 109.09% 87.27% 100.00% 100.00%
P/NAPS 3.44 2.81 2.84 2.91 3.71 3.35 3.43 0.19%
  QoQ % 22.42% -1.06% -2.41% -21.56% 10.75% -2.33% -
  Horiz. % 100.29% 81.92% 82.80% 84.84% 108.16% 97.67% 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
 
 

160  249  401  1399 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.525-0.01 
 LAMBO-WB 0.01+0.005 
 JAKS 0.995-0.015 
 DSONIC-WA 0.485+0.015 
 SAPNRG 0.105-0.005 
 LKL 0.265+0.035 
 HUBLINE 0.0450.00 
 LAMBO 0.0150.00 
 GAMUDA-WE 0.120.00 
 VSOLAR 0.04+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers