Highlights

[PADINI] QoQ TTM 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 -     -2.60%    YoY -     6.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 951,969 887,201 875,786 866,258 847,286 832,422 805,929 11.75%
  QoQ % 7.30% 1.30% 1.10% 2.24% 1.79% 3.29% -
  Horiz. % 118.12% 110.08% 108.67% 107.49% 105.13% 103.29% 100.00%
PBT 109,284 98,375 113,495 125,719 128,719 133,892 121,822 -6.99%
  QoQ % 11.09% -13.32% -9.72% -2.33% -3.86% 9.91% -
  Horiz. % 89.71% 80.75% 93.16% 103.20% 105.66% 109.91% 100.00%
Tax -33,576 -28,147 -31,076 -34,806 -35,382 -37,128 -34,322 -1.46%
  QoQ % -19.29% 9.43% 10.72% 1.63% 4.70% -8.18% -
  Horiz. % 97.83% 82.01% 90.54% 101.41% 103.09% 108.18% 100.00%
NP 75,708 70,228 82,419 90,913 93,337 96,764 87,500 -9.21%
  QoQ % 7.80% -14.79% -9.34% -2.60% -3.54% 10.59% -
  Horiz. % 86.52% 80.26% 94.19% 103.90% 106.67% 110.59% 100.00%
NP to SH 75,708 70,228 82,419 90,913 93,337 96,764 87,500 -9.21%
  QoQ % 7.80% -14.79% -9.34% -2.60% -3.54% 10.59% -
  Horiz. % 86.52% 80.26% 94.19% 103.90% 106.67% 110.59% 100.00%
Tax Rate 30.72 % 28.61 % 27.38 % 27.69 % 27.49 % 27.73 % 28.17 % 5.95%
  QoQ % 7.38% 4.49% -1.12% 0.73% -0.87% -1.56% -
  Horiz. % 109.05% 101.56% 97.20% 98.30% 97.59% 98.44% 100.00%
Total Cost 876,261 816,973 793,367 775,345 753,949 735,658 718,429 14.17%
  QoQ % 7.26% 2.98% 2.32% 2.84% 2.49% 2.40% -
  Horiz. % 121.97% 113.72% 110.43% 107.92% 104.94% 102.40% 100.00%
Net Worth 403,298 394,745 388,814 386,842 388,166 388,166 381,587 3.76%
  QoQ % 2.17% 1.53% 0.51% -0.34% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.89% 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 65,790 65,790 75,658 75,631 72,376 69,070 55,930 11.44%
  QoQ % 0.00% -13.04% 0.04% 4.50% 4.79% 23.49% -
  Horiz. % 117.63% 117.63% 135.27% 135.22% 129.40% 123.49% 100.00%
Div Payout % 86.90 % 93.68 % 91.80 % 83.19 % 77.54 % 71.38 % 63.92 % 22.74%
  QoQ % -7.24% 2.05% 10.35% 7.29% 8.63% 11.67% -
  Horiz. % 135.95% 146.56% 143.62% 130.15% 121.31% 111.67% 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 403,298 394,745 388,814 386,842 388,166 388,166 381,587 3.76%
  QoQ % 2.17% 1.53% 0.51% -0.34% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.89% 101.38% 101.72% 101.72% 100.00%
NOSH 657,909 657,909 659,006 656,778 657,909 657,909 657,909 -
  QoQ % 0.00% -0.17% 0.34% -0.17% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.17% 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 7.95 % 7.92 % 9.41 % 10.49 % 11.02 % 11.62 % 10.86 % -18.79%
  QoQ % 0.38% -15.83% -10.30% -4.81% -5.16% 7.00% -
  Horiz. % 73.20% 72.93% 86.65% 96.59% 101.47% 107.00% 100.00%
ROE 18.77 % 17.79 % 21.20 % 23.50 % 24.05 % 24.93 % 22.93 % -12.50%
  QoQ % 5.51% -16.08% -9.79% -2.29% -3.53% 8.72% -
  Horiz. % 81.86% 77.58% 92.46% 102.49% 104.88% 108.72% 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 144.70 134.85 132.89 131.89 128.78 126.53 122.50 11.75%
  QoQ % 7.30% 1.47% 0.76% 2.41% 1.78% 3.29% -
  Horiz. % 118.12% 110.08% 108.48% 107.67% 105.13% 103.29% 100.00%
EPS 11.51 10.67 12.51 13.84 14.19 14.71 13.30 -9.19%
  QoQ % 7.87% -14.71% -9.61% -2.47% -3.54% 10.60% -
  Horiz. % 86.54% 80.23% 94.06% 104.06% 106.69% 110.60% 100.00%
DPS 10.00 10.00 11.50 11.50 11.00 10.50 8.50 11.45%
  QoQ % 0.00% -13.04% 0.00% 4.55% 4.76% 23.53% -
  Horiz. % 117.65% 117.65% 135.29% 135.29% 129.41% 123.53% 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 144.70 134.85 133.12 131.67 128.78 126.53 122.50 11.75%
  QoQ % 7.30% 1.30% 1.10% 2.24% 1.78% 3.29% -
  Horiz. % 118.12% 110.08% 108.67% 107.49% 105.13% 103.29% 100.00%
EPS 11.51 10.67 12.53 13.82 14.19 14.71 13.30 -9.19%
  QoQ % 7.87% -14.84% -9.33% -2.61% -3.54% 10.60% -
  Horiz. % 86.54% 80.23% 94.21% 103.91% 106.69% 110.60% 100.00%
DPS 10.00 10.00 11.50 11.50 11.00 10.50 8.50 11.45%
  QoQ % 0.00% -13.04% 0.00% 4.55% 4.76% 23.53% -
  Horiz. % 117.65% 117.65% 135.29% 135.29% 129.41% 123.53% 100.00%
NAPS 0.6130 0.6000 0.5910 0.5880 0.5900 0.5900 0.5800 3.76%
  QoQ % 2.17% 1.52% 0.51% -0.34% 0.00% 1.72% -
  Horiz. % 105.69% 103.45% 101.90% 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 1.01 1.08 1.44 1.49 1.48 1.43 1.44 -21.08%
  QoQ % -6.48% -25.00% -3.36% 0.68% 3.50% -0.69% -
  Horiz. % 70.14% 75.00% 100.00% 103.47% 102.78% 99.31% 100.00%
P/EPS 12.69 13.68 15.35 14.23 13.46 12.31 13.23 -2.74%
  QoQ % -7.24% -10.88% 7.87% 5.72% 9.34% -6.95% -
  Horiz. % 95.92% 103.40% 116.02% 107.56% 101.74% 93.05% 100.00%
EY 7.88 7.31 6.51 7.03 7.43 8.13 7.56 2.80%
  QoQ % 7.80% 12.29% -7.40% -5.38% -8.61% 7.54% -
  Horiz. % 104.23% 96.69% 86.11% 92.99% 98.28% 107.54% 100.00%
DY 6.85 6.85 5.99 5.84 5.76 5.80 4.83 26.26%
  QoQ % 0.00% 14.36% 2.57% 1.39% -0.69% 20.08% -
  Horiz. % 141.82% 141.82% 124.02% 120.91% 119.25% 120.08% 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 0.93 1.08 1.33 1.43 1.58 1.31 1.35 -22.02%
  QoQ % -13.89% -18.80% -6.99% -9.49% 20.61% -2.96% -
  Horiz. % 68.89% 80.00% 98.52% 105.93% 117.04% 97.04% 100.00%
P/EPS 11.73 13.68 14.15 13.65 14.31 11.29 12.41 -3.69%
  QoQ % -14.25% -3.32% 3.66% -4.61% 26.75% -9.02% -
  Horiz. % 94.52% 110.23% 114.02% 109.99% 115.31% 90.98% 100.00%
EY 8.52 7.31 7.07 7.32 6.99 8.86 8.06 3.77%
  QoQ % 16.55% 3.39% -3.42% 4.72% -21.11% 9.93% -
  Horiz. % 105.71% 90.69% 87.72% 90.82% 86.72% 109.93% 100.00%
DY 7.41 6.85 6.50 6.08 5.42 6.33 5.15 27.48%
  QoQ % 8.18% 5.38% 6.91% 12.18% -14.38% 22.91% -
  Horiz. % 143.88% 133.01% 126.21% 118.06% 105.24% 122.91% 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
 
 

289  405  580  1118 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.14-0.01 
 KANGER 0.19-0.02 
 TRIVE 0.02+0.005 
 LAMBO 0.030.00 
 INIX 0.305-0.03 
 PHB 0.0250.00 
 MMAG-WB 0.195+0.01 
 SAPNRG 0.1050.00 
 PHB-WB 0.0150.00 
 BORNOIL 0.04-0.005 

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!

TOP ARTICLES

1. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
2. Top Glove chairman on strategy and tackling challenges as company posts record profit gloveharicut
3. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
4. KLCI waves 26 - Wave 3 could have started KLCI waves
5. SUPERMAX: Share price pares loss after High Court overturns ex-MD Stanley Thai’s guilty verdict Van Gogh of Financial
6. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
7. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
8. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS