Highlights

[PADINI] QoQ TTM Result on 2013-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     0.30%    YoY -     -13.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 832,422 805,929 789,765 782,266 754,282 749,053 726,112 9.51%
  QoQ % 3.29% 2.05% 0.96% 3.71% 0.70% 3.16% -
  Horiz. % 114.64% 110.99% 108.77% 107.73% 103.88% 103.16% 100.00%
PBT 133,892 121,822 117,340 117,033 115,727 127,429 129,689 2.14%
  QoQ % 9.91% 3.82% 0.26% 1.13% -9.18% -1.74% -
  Horiz. % 103.24% 93.93% 90.48% 90.24% 89.23% 98.26% 100.00%
Tax -37,128 -34,322 -32,265 -32,548 -31,495 -33,782 -34,408 5.19%
  QoQ % -8.18% -6.38% 0.87% -3.34% 6.77% 1.82% -
  Horiz. % 107.91% 99.75% 93.77% 94.59% 91.53% 98.18% 100.00%
NP 96,764 87,500 85,075 84,485 84,232 93,647 95,281 1.03%
  QoQ % 10.59% 2.85% 0.70% 0.30% -10.05% -1.71% -
  Horiz. % 101.56% 91.83% 89.29% 88.67% 88.40% 98.29% 100.00%
NP to SH 96,764 87,500 85,075 84,485 84,232 93,647 95,281 1.03%
  QoQ % 10.59% 2.85% 0.70% 0.30% -10.05% -1.71% -
  Horiz. % 101.56% 91.83% 89.29% 88.67% 88.40% 98.29% 100.00%
Tax Rate 27.73 % 28.17 % 27.50 % 27.81 % 27.21 % 26.51 % 26.53 % 2.98%
  QoQ % -1.56% 2.44% -1.11% 2.21% 2.64% -0.08% -
  Horiz. % 104.52% 106.18% 103.66% 104.82% 102.56% 99.92% 100.00%
Total Cost 735,658 718,429 704,690 697,781 670,050 655,406 630,831 10.76%
  QoQ % 2.40% 1.95% 0.99% 4.14% 2.23% 3.90% -
  Horiz. % 116.62% 113.89% 111.71% 110.61% 106.22% 103.90% 100.00%
Net Worth 388,166 381,587 375,194 367,980 355,757 348,939 342,337 8.71%
  QoQ % 1.72% 1.70% 1.96% 3.44% 1.95% 1.93% -
  Horiz. % 113.39% 111.47% 109.60% 107.49% 103.92% 101.93% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 69,070 55,930 52,650 52,652 52,674 52,655 39,487 45.03%
  QoQ % 23.49% 6.23% -0.00% -0.04% 0.04% 33.35% -
  Horiz. % 174.92% 141.64% 133.33% 133.34% 133.39% 133.35% 100.00%
Div Payout % 71.38 % 63.92 % 61.89 % 62.32 % 62.53 % 56.23 % 41.44 % 43.55%
  QoQ % 11.67% 3.28% -0.69% -0.34% 11.20% 35.69% -
  Horiz. % 172.25% 154.25% 149.35% 150.39% 150.89% 135.69% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 388,166 381,587 375,194 367,980 355,757 348,939 342,337 8.71%
  QoQ % 1.72% 1.70% 1.96% 3.44% 1.95% 1.93% -
  Horiz. % 113.39% 111.47% 109.60% 107.49% 103.92% 101.93% 100.00%
NOSH 657,909 657,909 658,235 657,108 658,809 658,376 658,340 -0.04%
  QoQ % 0.00% -0.05% 0.17% -0.26% 0.07% 0.01% -
  Horiz. % 99.93% 99.93% 99.98% 99.81% 100.07% 100.01% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 11.62 % 10.86 % 10.77 % 10.80 % 11.17 % 12.50 % 13.12 % -7.75%
  QoQ % 7.00% 0.84% -0.28% -3.31% -10.64% -4.73% -
  Horiz. % 88.57% 82.77% 82.09% 82.32% 85.14% 95.27% 100.00%
ROE 24.93 % 22.93 % 22.67 % 22.96 % 23.68 % 26.84 % 27.83 % -7.05%
  QoQ % 8.72% 1.15% -1.26% -3.04% -11.77% -3.56% -
  Horiz. % 89.58% 82.39% 81.46% 82.50% 85.09% 96.44% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.53 122.50 119.98 119.05 114.49 113.77 110.29 9.56%
  QoQ % 3.29% 2.10% 0.78% 3.98% 0.63% 3.16% -
  Horiz. % 114.72% 111.07% 108.79% 107.94% 103.81% 103.16% 100.00%
EPS 14.71 13.30 12.92 12.86 12.79 14.22 14.47 1.10%
  QoQ % 10.60% 2.94% 0.47% 0.55% -10.06% -1.73% -
  Horiz. % 101.66% 91.91% 89.29% 88.87% 88.39% 98.27% 100.00%
DPS 10.50 8.50 8.00 8.00 8.00 8.00 6.00 45.07%
  QoQ % 23.53% 6.25% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 175.00% 141.67% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 0.5900 0.5800 0.5700 0.5600 0.5400 0.5300 0.5200 8.76%
  QoQ % 1.72% 1.75% 1.79% 3.70% 1.89% 1.92% -
  Horiz. % 113.46% 111.54% 109.62% 107.69% 103.85% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.53 122.50 120.04 118.90 114.65 113.85 110.37 9.51%
  QoQ % 3.29% 2.05% 0.96% 3.71% 0.70% 3.15% -
  Horiz. % 114.64% 110.99% 108.76% 107.73% 103.88% 103.15% 100.00%
EPS 14.71 13.30 12.93 12.84 12.80 14.23 14.48 1.05%
  QoQ % 10.60% 2.86% 0.70% 0.31% -10.05% -1.73% -
  Horiz. % 101.59% 91.85% 89.30% 88.67% 88.40% 98.27% 100.00%
DPS 10.50 8.50 8.00 8.00 8.01 8.00 6.00 45.07%
  QoQ % 23.53% 6.25% 0.00% -0.12% 0.13% 33.33% -
  Horiz. % 175.00% 141.67% 133.33% 133.33% 133.50% 133.33% 100.00%
NAPS 0.5900 0.5800 0.5703 0.5593 0.5407 0.5304 0.5203 8.72%
  QoQ % 1.72% 1.70% 1.97% 3.44% 1.94% 1.94% -
  Horiz. % 113.40% 111.47% 109.61% 107.50% 103.92% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.8100 1.7600 1.8900 1.9200 1.8500 2.1000 1.8400 -
P/RPS 1.43 1.44 1.58 1.61 1.62 1.85 1.67 -9.80%
  QoQ % -0.69% -8.86% -1.86% -0.62% -12.43% 10.78% -
  Horiz. % 85.63% 86.23% 94.61% 96.41% 97.01% 110.78% 100.00%
P/EPS 12.31 13.23 14.62 14.93 14.47 14.76 12.71 -2.10%
  QoQ % -6.95% -9.51% -2.08% 3.18% -1.96% 16.13% -
  Horiz. % 96.85% 104.09% 115.03% 117.47% 113.85% 116.13% 100.00%
EY 8.13 7.56 6.84 6.70 6.91 6.77 7.87 2.18%
  QoQ % 7.54% 10.53% 2.09% -3.04% 2.07% -13.98% -
  Horiz. % 103.30% 96.06% 86.91% 85.13% 87.80% 86.02% 100.00%
DY 5.80 4.83 4.23 4.17 4.32 3.81 3.26 46.67%
  QoQ % 20.08% 14.18% 1.44% -3.47% 13.39% 16.87% -
  Horiz. % 177.91% 148.16% 129.75% 127.91% 132.52% 116.87% 100.00%
P/NAPS 3.07 3.03 3.32 3.43 3.43 3.96 3.54 -9.04%
  QoQ % 1.32% -8.73% -3.21% 0.00% -13.38% 11.86% -
  Horiz. % 86.72% 85.59% 93.79% 96.89% 96.89% 111.86% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.6600 1.6500 1.6600 2.0800 1.8100 1.8200 2.3300 -
P/RPS 1.31 1.35 1.38 1.75 1.58 1.60 2.11 -27.16%
  QoQ % -2.96% -2.17% -21.14% 10.76% -1.25% -24.17% -
  Horiz. % 62.09% 63.98% 65.40% 82.94% 74.88% 75.83% 100.00%
P/EPS 11.29 12.41 12.84 16.18 14.16 12.80 16.10 -21.02%
  QoQ % -9.02% -3.35% -20.64% 14.27% 10.62% -20.50% -
  Horiz. % 70.12% 77.08% 79.75% 100.50% 87.95% 79.50% 100.00%
EY 8.86 8.06 7.79 6.18 7.06 7.82 6.21 26.65%
  QoQ % 9.93% 3.47% 26.05% -12.46% -9.72% 25.93% -
  Horiz. % 142.67% 129.79% 125.44% 99.52% 113.69% 125.93% 100.00%
DY 6.33 5.15 4.82 3.85 4.42 4.40 2.58 81.61%
  QoQ % 22.91% 6.85% 25.19% -12.90% 0.45% 70.54% -
  Horiz. % 245.35% 199.61% 186.82% 149.22% 171.32% 170.54% 100.00%
P/NAPS 2.81 2.84 2.91 3.71 3.35 3.43 4.48 -26.66%
  QoQ % -1.06% -2.41% -21.56% 10.75% -2.33% -23.44% -
  Horiz. % 62.72% 63.39% 64.96% 82.81% 74.78% 76.56% 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.
 


 

230  484  525  1091 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.035 
 AVI 0.165+0.005 
 ASB 0.19-0.03 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.37-0.04 
 XOX 0.05-0.005 
 HSI-C7V 0.265+0.06 
 DSONIC-WA 0.50+0.115 
 MYEG 1.13-0.05 
Partners & Brokers