Highlights

[PADINI] QoQ 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 -     -35.29%    YoY -     -12.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 283,622 245,590 226,748 196,009 218,854 234,175 217,220 19.48%
  QoQ % 15.49% 8.31% 15.68% -10.44% -6.54% 7.81% -
  Horiz. % 130.57% 113.06% 104.39% 90.24% 100.75% 107.81% 100.00%
PBT 38,970 24,116 26,738 19,460 28,061 39,236 38,962 0.01%
  QoQ % 61.59% -9.81% 37.40% -30.65% -28.48% 0.70% -
  Horiz. % 100.02% 61.90% 68.63% 49.95% 72.02% 100.70% 100.00%
Tax -12,377 -7,907 -7,495 -5,797 -6,948 -10,836 -11,225 6.74%
  QoQ % -56.53% -5.50% -29.29% 16.57% 35.88% 3.47% -
  Horiz. % 110.26% 70.44% 66.77% 51.64% 61.90% 96.53% 100.00%
NP 26,593 16,209 19,243 13,663 21,113 28,400 27,737 -2.77%
  QoQ % 64.06% -15.77% 40.84% -35.29% -25.66% 2.39% -
  Horiz. % 95.88% 58.44% 69.38% 49.26% 76.12% 102.39% 100.00%
NP to SH 26,593 16,209 19,243 13,663 21,113 28,400 27,737 -2.77%
  QoQ % 64.06% -15.77% 40.84% -35.29% -25.66% 2.39% -
  Horiz. % 95.88% 58.44% 69.38% 49.26% 76.12% 102.39% 100.00%
Tax Rate 31.76 % 32.79 % 28.03 % 29.79 % 24.76 % 27.62 % 28.81 % 6.72%
  QoQ % -3.14% 16.98% -5.91% 20.32% -10.35% -4.13% -
  Horiz. % 110.24% 113.81% 97.29% 103.40% 85.94% 95.87% 100.00%
Total Cost 257,029 229,381 207,505 182,346 197,741 205,775 189,483 22.56%
  QoQ % 12.05% 10.54% 13.80% -7.79% -3.90% 8.60% -
  Horiz. % 135.65% 121.06% 109.51% 96.23% 104.36% 108.60% 100.00%
Net Worth 403,298 394,745 388,166 386,842 388,166 388,166 381,587 3.76%
  QoQ % 2.17% 1.69% 0.34% -0.34% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.72% 101.38% 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 16,447 16,447 16,447 16,419 16,447 26,316 16,447 -
  QoQ % 0.00% 0.00% 0.17% -0.17% -37.50% 60.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.83% 100.00% 160.00% 100.00%
Div Payout % 61.85 % 101.47 % 85.47 % 120.17 % 77.90 % 92.66 % 59.30 % 2.85%
  QoQ % -39.05% 18.72% -28.88% 54.26% -15.93% 56.26% -
  Horiz. % 104.30% 171.11% 144.13% 202.65% 131.37% 156.26% 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 403,298 394,745 388,166 386,842 388,166 388,166 381,587 3.76%
  QoQ % 2.17% 1.69% 0.34% -0.34% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.72% 101.38% 101.72% 101.72% 100.00%
NOSH 657,909 657,909 657,909 656,778 657,909 657,909 657,909 -
  QoQ % 0.00% 0.00% 0.17% -0.17% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 99.83% 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 9.38 % 6.60 % 8.49 % 6.97 % 9.65 % 12.13 % 12.77 % -18.61%
  QoQ % 42.12% -22.26% 21.81% -27.77% -20.45% -5.01% -
  Horiz. % 73.45% 51.68% 66.48% 54.58% 75.57% 94.99% 100.00%
ROE 6.59 % 4.11 % 4.96 % 3.53 % 5.44 % 7.32 % 7.27 % -6.34%
  QoQ % 60.34% -17.14% 40.51% -35.11% -25.68% 0.69% -
  Horiz. % 90.65% 56.53% 68.23% 48.56% 74.83% 100.69% 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 43.11 37.33 34.46 29.84 33.27 35.59 33.02 19.47%
  QoQ % 15.48% 8.33% 15.48% -10.31% -6.52% 7.78% -
  Horiz. % 130.56% 113.05% 104.36% 90.37% 100.76% 107.78% 100.00%
EPS 4.04 2.46 2.92 2.08 3.18 4.32 4.22 -2.87%
  QoQ % 64.23% -15.75% 40.38% -34.59% -26.39% 2.37% -
  Horiz. % 95.73% 58.29% 69.19% 49.29% 75.36% 102.37% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 4.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 60.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 160.00% 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 43.11 37.33 34.46 29.79 33.27 35.59 33.02 19.47%
  QoQ % 15.48% 8.33% 15.68% -10.46% -6.52% 7.78% -
  Horiz. % 130.56% 113.05% 104.36% 90.22% 100.76% 107.78% 100.00%
EPS 4.04 2.46 2.92 2.08 3.21 4.32 4.22 -2.87%
  QoQ % 64.23% -15.75% 40.38% -35.20% -25.69% 2.37% -
  Horiz. % 95.73% 58.29% 69.19% 49.29% 76.07% 102.37% 100.00%
DPS 2.50 2.50 2.50 2.50 2.50 4.00 2.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 60.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 160.00% 100.00%
NAPS 0.6130 0.6000 0.5900 0.5880 0.5900 0.5900 0.5800 3.76%
  QoQ % 2.17% 1.69% 0.34% -0.34% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.72% 101.38% 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 3.39 3.91 5.57 6.60 5.74 5.09 5.33 -26.06%
  QoQ % -13.30% -29.80% -15.61% 14.98% 12.77% -4.50% -
  Horiz. % 63.60% 73.36% 104.50% 123.83% 107.69% 95.50% 100.00%
P/EPS 36.12 59.26 65.64 94.70 59.52 41.93 41.75 -9.21%
  QoQ % -39.05% -9.72% -30.69% 59.11% 41.95% 0.43% -
  Horiz. % 86.51% 141.94% 157.22% 226.83% 142.56% 100.43% 100.00%
EY 2.77 1.69 1.52 1.06 1.68 2.38 2.40 10.04%
  QoQ % 63.91% 11.18% 43.40% -36.90% -29.41% -0.83% -
  Horiz. % 115.42% 70.42% 63.33% 44.17% 70.00% 99.17% 100.00%
DY 1.71 1.71 1.30 1.27 1.31 2.21 1.42 13.20%
  QoQ % 0.00% 31.54% 2.36% -3.05% -40.72% 55.63% -
  Horiz. % 120.42% 120.42% 91.55% 89.44% 92.25% 155.63% 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 3.13 3.91 5.14 6.33 6.10 4.66 5.00 -26.84%
  QoQ % -19.95% -23.93% -18.80% 3.77% 30.90% -6.80% -
  Horiz. % 62.60% 78.20% 102.80% 126.60% 122.00% 93.20% 100.00%
P/EPS 33.40 59.26 60.52 90.85 63.26 38.46 39.14 -10.04%
  QoQ % -43.64% -2.08% -33.38% 43.61% 64.48% -1.74% -
  Horiz. % 85.33% 151.41% 154.62% 232.12% 161.62% 98.26% 100.00%
EY 2.99 1.69 1.65 1.10 1.58 2.60 2.56 10.92%
  QoQ % 76.92% 2.42% 50.00% -30.38% -39.23% 1.56% -
  Horiz. % 116.80% 66.02% 64.45% 42.97% 61.72% 101.56% 100.00%
DY 1.85 1.71 1.41 1.32 1.23 2.41 1.52 14.01%
  QoQ % 8.19% 21.28% 6.82% 7.32% -48.96% 58.55% -
  Horiz. % 121.71% 112.50% 92.76% 86.84% 80.92% 158.55% 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.
 


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
 
 

416  376  628  1098 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.25-0.005 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.24-0.005 
 HPPHB 0.705-0.035 
 DGB 0.095-0.01 

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