Highlights

[PADINI] QoQ Quarter Result on 2014-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -25.66%    YoY -     -13.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 245,590 226,748 196,009 218,854 234,175 217,220 177,037 24.31%
  QoQ % 8.31% 15.68% -10.44% -6.54% 7.81% 22.70% -
  Horiz. % 138.72% 128.08% 110.72% 123.62% 132.27% 122.70% 100.00%
PBT 24,116 26,738 19,460 28,061 39,236 38,962 21,792 6.97%
  QoQ % -9.81% 37.40% -30.65% -28.48% 0.70% 78.79% -
  Horiz. % 110.66% 122.70% 89.30% 128.77% 180.05% 178.79% 100.00%
Tax -7,907 -7,495 -5,797 -6,948 -10,836 -11,225 -6,126 18.49%
  QoQ % -5.50% -29.29% 16.57% 35.88% 3.47% -83.24% -
  Horiz. % 129.07% 122.35% 94.63% 113.42% 176.89% 183.24% 100.00%
NP 16,209 19,243 13,663 21,113 28,400 27,737 15,666 2.29%
  QoQ % -15.77% 40.84% -35.29% -25.66% 2.39% 77.05% -
  Horiz. % 103.47% 122.83% 87.21% 134.77% 181.28% 177.05% 100.00%
NP to SH 16,209 19,243 13,663 21,113 28,400 27,737 15,666 2.29%
  QoQ % -15.77% 40.84% -35.29% -25.66% 2.39% 77.05% -
  Horiz. % 103.47% 122.83% 87.21% 134.77% 181.28% 177.05% 100.00%
Tax Rate 32.79 % 28.03 % 29.79 % 24.76 % 27.62 % 28.81 % 28.11 % 10.78%
  QoQ % 16.98% -5.91% 20.32% -10.35% -4.13% 2.49% -
  Horiz. % 116.65% 99.72% 105.98% 88.08% 98.26% 102.49% 100.00%
Total Cost 229,381 207,505 182,346 197,741 205,775 189,483 161,371 26.34%
  QoQ % 10.54% 13.80% -7.79% -3.90% 8.60% 17.42% -
  Horiz. % 142.15% 128.59% 113.00% 122.54% 127.52% 117.42% 100.00%
Net Worth 394,745 388,166 386,842 388,166 388,166 381,587 375,008 3.47%
  QoQ % 1.69% 0.34% -0.34% 0.00% 1.72% 1.75% -
  Horiz. % 105.26% 103.51% 103.16% 103.51% 103.51% 101.75% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 16,447 16,447 16,419 16,447 26,316 16,447 13,158 15.99%
  QoQ % 0.00% 0.17% -0.17% -37.50% 60.00% 25.00% -
  Horiz. % 125.00% 125.00% 124.79% 125.00% 200.00% 125.00% 100.00%
Div Payout % 101.47 % 85.47 % 120.17 % 77.90 % 92.66 % 59.30 % 83.99 % 13.39%
  QoQ % 18.72% -28.88% 54.26% -15.93% 56.26% -29.40% -
  Horiz. % 120.81% 101.76% 143.08% 92.75% 110.32% 70.60% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 394,745 388,166 386,842 388,166 388,166 381,587 375,008 3.47%
  QoQ % 1.69% 0.34% -0.34% 0.00% 1.72% 1.75% -
  Horiz. % 105.26% 103.51% 103.16% 103.51% 103.51% 101.75% 100.00%
NOSH 657,909 657,909 656,778 657,909 657,909 657,909 657,909 -
  QoQ % 0.00% 0.17% -0.17% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 99.83% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.60 % 8.49 % 6.97 % 9.65 % 12.13 % 12.77 % 8.85 % -17.72%
  QoQ % -22.26% 21.81% -27.77% -20.45% -5.01% 44.29% -
  Horiz. % 74.58% 95.93% 78.76% 109.04% 137.06% 144.29% 100.00%
ROE 4.11 % 4.96 % 3.53 % 5.44 % 7.32 % 7.27 % 4.18 % -1.12%
  QoQ % -17.14% 40.51% -35.11% -25.68% 0.69% 73.92% -
  Horiz. % 98.33% 118.66% 84.45% 130.14% 175.12% 173.92% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.33 34.46 29.84 33.27 35.59 33.02 26.91 24.31%
  QoQ % 8.33% 15.48% -10.31% -6.52% 7.78% 22.71% -
  Horiz. % 138.72% 128.06% 110.89% 123.63% 132.26% 122.71% 100.00%
EPS 2.46 2.92 2.08 3.18 4.32 4.22 2.38 2.22%
  QoQ % -15.75% 40.38% -34.59% -26.39% 2.37% 77.31% -
  Horiz. % 103.36% 122.69% 87.39% 133.61% 181.51% 177.31% 100.00%
DPS 2.50 2.50 2.50 2.50 4.00 2.50 2.00 15.99%
  QoQ % 0.00% 0.00% 0.00% -37.50% 60.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 200.00% 125.00% 100.00%
NAPS 0.6000 0.5900 0.5890 0.5900 0.5900 0.5800 0.5700 3.47%
  QoQ % 1.69% 0.17% -0.17% 0.00% 1.72% 1.75% -
  Horiz. % 105.26% 103.51% 103.33% 103.51% 103.51% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.33 34.46 29.79 33.27 35.59 33.02 26.91 24.31%
  QoQ % 8.33% 15.68% -10.46% -6.52% 7.78% 22.71% -
  Horiz. % 138.72% 128.06% 110.70% 123.63% 132.26% 122.71% 100.00%
EPS 2.46 2.92 2.08 3.21 4.32 4.22 2.38 2.22%
  QoQ % -15.75% 40.38% -35.20% -25.69% 2.37% 77.31% -
  Horiz. % 103.36% 122.69% 87.39% 134.87% 181.51% 177.31% 100.00%
DPS 2.50 2.50 2.50 2.50 4.00 2.50 2.00 15.99%
  QoQ % 0.00% 0.00% 0.00% -37.50% 60.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 200.00% 125.00% 100.00%
NAPS 0.6000 0.5900 0.5880 0.5900 0.5900 0.5800 0.5700 3.47%
  QoQ % 1.69% 0.34% -0.34% 0.00% 1.72% 1.75% -
  Horiz. % 105.26% 103.51% 103.16% 103.51% 103.51% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4600 1.9200 1.9700 1.9100 1.8100 1.7600 1.8900 -
P/RPS 3.91 5.57 6.60 5.74 5.09 5.33 7.02 -32.23%
  QoQ % -29.80% -15.61% 14.98% 12.77% -4.50% -24.07% -
  Horiz. % 55.70% 79.34% 94.02% 81.77% 72.51% 75.93% 100.00%
P/EPS 59.26 65.64 94.70 59.52 41.93 41.75 79.37 -17.66%
  QoQ % -9.72% -30.69% 59.11% 41.95% 0.43% -47.40% -
  Horiz. % 74.66% 82.70% 119.31% 74.99% 52.83% 52.60% 100.00%
EY 1.69 1.52 1.06 1.68 2.38 2.40 1.26 21.56%
  QoQ % 11.18% 43.40% -36.90% -29.41% -0.83% 90.48% -
  Horiz. % 134.13% 120.63% 84.13% 133.33% 188.89% 190.48% 100.00%
DY 1.71 1.30 1.27 1.31 2.21 1.42 1.06 37.43%
  QoQ % 31.54% 2.36% -3.05% -40.72% 55.63% 33.96% -
  Horiz. % 161.32% 122.64% 119.81% 123.58% 208.49% 133.96% 100.00%
P/NAPS 2.43 3.25 3.34 3.24 3.07 3.03 3.32 -18.74%
  QoQ % -25.23% -2.69% 3.09% 5.54% 1.32% -8.73% -
  Horiz. % 73.19% 97.89% 100.60% 97.59% 92.47% 91.27% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 25/11/13 28/08/13 -
Price 1.4600 1.7700 1.8900 2.0300 1.6600 1.6500 1.6600 -
P/RPS 3.91 5.14 6.33 6.10 4.66 5.00 6.17 -26.16%
  QoQ % -23.93% -18.80% 3.77% 30.90% -6.80% -18.96% -
  Horiz. % 63.37% 83.31% 102.59% 98.87% 75.53% 81.04% 100.00%
P/EPS 59.26 60.52 90.85 63.26 38.46 39.14 69.71 -10.24%
  QoQ % -2.08% -33.38% 43.61% 64.48% -1.74% -43.85% -
  Horiz. % 85.01% 86.82% 130.33% 90.75% 55.17% 56.15% 100.00%
EY 1.69 1.65 1.10 1.58 2.60 2.56 1.43 11.75%
  QoQ % 2.42% 50.00% -30.38% -39.23% 1.56% 79.02% -
  Horiz. % 118.18% 115.38% 76.92% 110.49% 181.82% 179.02% 100.00%
DY 1.71 1.41 1.32 1.23 2.41 1.52 1.20 26.55%
  QoQ % 21.28% 6.82% 7.32% -48.96% 58.55% 26.67% -
  Horiz. % 142.50% 117.50% 110.00% 102.50% 200.83% 126.67% 100.00%
P/NAPS 2.43 3.00 3.21 3.44 2.81 2.84 2.91 -11.29%
  QoQ % -19.00% -6.54% -6.69% 22.42% -1.06% -2.41% -
  Horiz. % 83.51% 103.09% 110.31% 118.21% 96.56% 97.59% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

368  107  342  1470 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.135+0.01 
 HIBISCS 0.35+0.01 
 JAKS 0.825+0.065 
 ARMADA 0.14+0.005 
 MCT 0.165+0.03 
 HSI-C9J 0.18-0.025 
 HSI-H8M 0.565+0.025 
 DSONIC-WA 0.285+0.01 
 SAPNRG 0.080.00 
 MYEG 1.02+0.06 

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