Highlights

[PADINI] QoQ TTM 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 -     0.70%    YoY -     -10.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 847,286 832,422 805,929 789,765 782,266 754,282 749,053 8.57%
  QoQ % 1.79% 3.29% 2.05% 0.96% 3.71% 0.70% -
  Horiz. % 113.11% 111.13% 107.59% 105.44% 104.43% 100.70% 100.00%
PBT 128,719 133,892 121,822 117,340 117,033 115,727 127,429 0.67%
  QoQ % -3.86% 9.91% 3.82% 0.26% 1.13% -9.18% -
  Horiz. % 101.01% 105.07% 95.60% 92.08% 91.84% 90.82% 100.00%
Tax -35,382 -37,128 -34,322 -32,265 -32,548 -31,495 -33,782 3.14%
  QoQ % 4.70% -8.18% -6.38% 0.87% -3.34% 6.77% -
  Horiz. % 104.74% 109.90% 101.60% 95.51% 96.35% 93.23% 100.00%
NP 93,337 96,764 87,500 85,075 84,485 84,232 93,647 -0.22%
  QoQ % -3.54% 10.59% 2.85% 0.70% 0.30% -10.05% -
  Horiz. % 99.67% 103.33% 93.44% 90.85% 90.22% 89.95% 100.00%
NP to SH 93,337 96,764 87,500 85,075 84,485 84,232 93,647 -0.22%
  QoQ % -3.54% 10.59% 2.85% 0.70% 0.30% -10.05% -
  Horiz. % 99.67% 103.33% 93.44% 90.85% 90.22% 89.95% 100.00%
Tax Rate 27.49 % 27.73 % 28.17 % 27.50 % 27.81 % 27.21 % 26.51 % 2.45%
  QoQ % -0.87% -1.56% 2.44% -1.11% 2.21% 2.64% -
  Horiz. % 103.70% 104.60% 106.26% 103.73% 104.90% 102.64% 100.00%
Total Cost 753,949 735,658 718,429 704,690 697,781 670,050 655,406 9.80%
  QoQ % 2.49% 2.40% 1.95% 0.99% 4.14% 2.23% -
  Horiz. % 115.04% 112.24% 109.62% 107.52% 106.47% 102.23% 100.00%
Net Worth 388,166 388,166 381,587 375,194 367,980 355,757 348,939 7.37%
  QoQ % 0.00% 1.72% 1.70% 1.96% 3.44% 1.95% -
  Horiz. % 111.24% 111.24% 109.36% 107.52% 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 72,376 69,070 55,930 52,650 52,652 52,674 52,655 23.65%
  QoQ % 4.79% 23.49% 6.23% -0.00% -0.04% 0.04% -
  Horiz. % 137.45% 131.18% 106.22% 99.99% 100.00% 100.04% 100.00%
Div Payout % 77.54 % 71.38 % 63.92 % 61.89 % 62.32 % 62.53 % 56.23 % 23.91%
  QoQ % 8.63% 11.67% 3.28% -0.69% -0.34% 11.20% -
  Horiz. % 137.90% 126.94% 113.68% 110.07% 110.83% 111.20% 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 388,166 388,166 381,587 375,194 367,980 355,757 348,939 7.37%
  QoQ % 0.00% 1.72% 1.70% 1.96% 3.44% 1.95% -
  Horiz. % 111.24% 111.24% 109.36% 107.52% 105.46% 101.95% 100.00%
NOSH 657,909 657,909 657,909 658,235 657,108 658,809 658,376 -0.05%
  QoQ % 0.00% 0.00% -0.05% 0.17% -0.26% 0.07% -
  Horiz. % 99.93% 99.93% 99.93% 99.98% 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 11.02 % 11.62 % 10.86 % 10.77 % 10.80 % 11.17 % 12.50 % -8.06%
  QoQ % -5.16% 7.00% 0.84% -0.28% -3.31% -10.64% -
  Horiz. % 88.16% 92.96% 86.88% 86.16% 86.40% 89.36% 100.00%
ROE 24.05 % 24.93 % 22.93 % 22.67 % 22.96 % 23.68 % 26.84 % -7.06%
  QoQ % -3.53% 8.72% 1.15% -1.26% -3.04% -11.77% -
  Horiz. % 89.61% 92.88% 85.43% 84.46% 85.54% 88.23% 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 128.78 126.53 122.50 119.98 119.05 114.49 113.77 8.62%
  QoQ % 1.78% 3.29% 2.10% 0.78% 3.98% 0.63% -
  Horiz. % 113.19% 111.22% 107.67% 105.46% 104.64% 100.63% 100.00%
EPS 14.19 14.71 13.30 12.92 12.86 12.79 14.22 -0.14%
  QoQ % -3.54% 10.60% 2.94% 0.47% 0.55% -10.06% -
  Horiz. % 99.79% 103.45% 93.53% 90.86% 90.44% 89.94% 100.00%
DPS 11.00 10.50 8.50 8.00 8.00 8.00 8.00 23.68%
  QoQ % 4.76% 23.53% 6.25% 0.00% 0.00% 0.00% -
  Horiz. % 137.50% 131.25% 106.25% 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 128.78 126.53 122.50 120.04 118.90 114.65 113.85 8.57%
  QoQ % 1.78% 3.29% 2.05% 0.96% 3.71% 0.70% -
  Horiz. % 113.11% 111.14% 107.60% 105.44% 104.44% 100.70% 100.00%
EPS 14.19 14.71 13.30 12.93 12.84 12.80 14.23 -0.19%
  QoQ % -3.54% 10.60% 2.86% 0.70% 0.31% -10.05% -
  Horiz. % 99.72% 103.37% 93.46% 90.86% 90.23% 89.95% 100.00%
DPS 11.00 10.50 8.50 8.00 8.00 8.01 8.00 23.68%
  QoQ % 4.76% 23.53% 6.25% 0.00% -0.12% 0.13% -
  Horiz. % 137.50% 131.25% 106.25% 100.00% 100.00% 100.12% 100.00%
NAPS 0.5900 0.5900 0.5800 0.5703 0.5593 0.5407 0.5304 7.36%
  QoQ % 0.00% 1.72% 1.70% 1.97% 3.44% 1.94% -
  Horiz. % 111.24% 111.24% 109.35% 107.52% 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 1.48 1.43 1.44 1.58 1.61 1.62 1.85 -13.83%
  QoQ % 3.50% -0.69% -8.86% -1.86% -0.62% -12.43% -
  Horiz. % 80.00% 77.30% 77.84% 85.41% 87.03% 87.57% 100.00%
P/EPS 13.46 12.31 13.23 14.62 14.93 14.47 14.76 -5.97%
  QoQ % 9.34% -6.95% -9.51% -2.08% 3.18% -1.96% -
  Horiz. % 91.19% 83.40% 89.63% 99.05% 101.15% 98.04% 100.00%
EY 7.43 8.13 7.56 6.84 6.70 6.91 6.77 6.40%
  QoQ % -8.61% 7.54% 10.53% 2.09% -3.04% 2.07% -
  Horiz. % 109.75% 120.09% 111.67% 101.03% 98.97% 102.07% 100.00%
DY 5.76 5.80 4.83 4.23 4.17 4.32 3.81 31.76%
  QoQ % -0.69% 20.08% 14.18% 1.44% -3.47% 13.39% -
  Horiz. % 151.18% 152.23% 126.77% 111.02% 109.45% 113.39% 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 1.58 1.31 1.35 1.38 1.75 1.58 1.60 -0.84%
  QoQ % 20.61% -2.96% -2.17% -21.14% 10.76% -1.25% -
  Horiz. % 98.75% 81.88% 84.38% 86.25% 109.38% 98.75% 100.00%
P/EPS 14.31 11.29 12.41 12.84 16.18 14.16 12.80 7.72%
  QoQ % 26.75% -9.02% -3.35% -20.64% 14.27% 10.62% -
  Horiz. % 111.80% 88.20% 96.95% 100.31% 126.41% 110.62% 100.00%
EY 6.99 8.86 8.06 7.79 6.18 7.06 7.82 -7.21%
  QoQ % -21.11% 9.93% 3.47% 26.05% -12.46% -9.72% -
  Horiz. % 89.39% 113.30% 103.07% 99.62% 79.03% 90.28% 100.00%
DY 5.42 6.33 5.15 4.82 3.85 4.42 4.40 14.93%
  QoQ % -14.38% 22.91% 6.85% 25.19% -12.90% 0.45% -
  Horiz. % 123.18% 143.86% 117.05% 109.55% 87.50% 100.45% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

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