Highlights

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

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -3.54%    YoY -     10.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 887,201 875,786 866,258 847,286 832,422 805,929 789,765 8.04%
  QoQ % 1.30% 1.10% 2.24% 1.79% 3.29% 2.05% -
  Horiz. % 112.34% 110.89% 109.69% 107.28% 105.40% 102.05% 100.00%
PBT 98,375 113,495 125,719 128,719 133,892 121,822 117,340 -11.06%
  QoQ % -13.32% -9.72% -2.33% -3.86% 9.91% 3.82% -
  Horiz. % 83.84% 96.72% 107.14% 109.70% 114.11% 103.82% 100.00%
Tax -28,147 -31,076 -34,806 -35,382 -37,128 -34,322 -32,265 -8.68%
  QoQ % 9.43% 10.72% 1.63% 4.70% -8.18% -6.38% -
  Horiz. % 87.24% 96.31% 107.88% 109.66% 115.07% 106.38% 100.00%
NP 70,228 82,419 90,913 93,337 96,764 87,500 85,075 -11.97%
  QoQ % -14.79% -9.34% -2.60% -3.54% 10.59% 2.85% -
  Horiz. % 82.55% 96.88% 106.86% 109.71% 113.74% 102.85% 100.00%
NP to SH 70,228 82,419 90,913 93,337 96,764 87,500 85,075 -11.97%
  QoQ % -14.79% -9.34% -2.60% -3.54% 10.59% 2.85% -
  Horiz. % 82.55% 96.88% 106.86% 109.71% 113.74% 102.85% 100.00%
Tax Rate 28.61 % 27.38 % 27.69 % 27.49 % 27.73 % 28.17 % 27.50 % 2.67%
  QoQ % 4.49% -1.12% 0.73% -0.87% -1.56% 2.44% -
  Horiz. % 104.04% 99.56% 100.69% 99.96% 100.84% 102.44% 100.00%
Total Cost 816,973 793,367 775,345 753,949 735,658 718,429 704,690 10.33%
  QoQ % 2.98% 2.32% 2.84% 2.49% 2.40% 1.95% -
  Horiz. % 115.93% 112.58% 110.03% 106.99% 104.39% 101.95% 100.00%
Net Worth 394,745 388,814 386,842 388,166 388,166 381,587 375,194 3.43%
  QoQ % 1.53% 0.51% -0.34% 0.00% 1.72% 1.70% -
  Horiz. % 105.21% 103.63% 103.10% 103.46% 103.46% 101.70% 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 65,790 75,658 75,631 72,376 69,070 55,930 52,650 15.97%
  QoQ % -13.04% 0.04% 4.50% 4.79% 23.49% 6.23% -
  Horiz. % 124.96% 143.70% 143.65% 137.47% 131.19% 106.23% 100.00%
Div Payout % 93.68 % 91.80 % 83.19 % 77.54 % 71.38 % 63.92 % 61.89 % 31.73%
  QoQ % 2.05% 10.35% 7.29% 8.63% 11.67% 3.28% -
  Horiz. % 151.37% 148.33% 134.42% 125.29% 115.33% 103.28% 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 394,745 388,814 386,842 388,166 388,166 381,587 375,194 3.43%
  QoQ % 1.53% 0.51% -0.34% 0.00% 1.72% 1.70% -
  Horiz. % 105.21% 103.63% 103.10% 103.46% 103.46% 101.70% 100.00%
NOSH 657,909 659,006 656,778 657,909 657,909 657,909 658,235 -0.03%
  QoQ % -0.17% 0.34% -0.17% 0.00% 0.00% -0.05% -
  Horiz. % 99.95% 100.12% 99.78% 99.95% 99.95% 99.95% 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 7.92 % 9.41 % 10.49 % 11.02 % 11.62 % 10.86 % 10.77 % -18.48%
  QoQ % -15.83% -10.30% -4.81% -5.16% 7.00% 0.84% -
  Horiz. % 73.54% 87.37% 97.40% 102.32% 107.89% 100.84% 100.00%
ROE 17.79 % 21.20 % 23.50 % 24.05 % 24.93 % 22.93 % 22.67 % -14.88%
  QoQ % -16.08% -9.79% -2.29% -3.53% 8.72% 1.15% -
  Horiz. % 78.47% 93.52% 103.66% 106.09% 109.97% 101.15% 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 134.85 132.89 131.89 128.78 126.53 122.50 119.98 8.08%
  QoQ % 1.47% 0.76% 2.41% 1.78% 3.29% 2.10% -
  Horiz. % 112.39% 110.76% 109.93% 107.33% 105.46% 102.10% 100.00%
EPS 10.67 12.51 13.84 14.19 14.71 13.30 12.92 -11.95%
  QoQ % -14.71% -9.61% -2.47% -3.54% 10.60% 2.94% -
  Horiz. % 82.59% 96.83% 107.12% 109.83% 113.85% 102.94% 100.00%
DPS 10.00 11.50 11.50 11.00 10.50 8.50 8.00 15.99%
  QoQ % -13.04% 0.00% 4.55% 4.76% 23.53% 6.25% -
  Horiz. % 125.00% 143.75% 143.75% 137.50% 131.25% 106.25% 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 134.85 133.12 131.67 128.78 126.53 122.50 120.04 8.04%
  QoQ % 1.30% 1.10% 2.24% 1.78% 3.29% 2.05% -
  Horiz. % 112.34% 110.90% 109.69% 107.28% 105.41% 102.05% 100.00%
EPS 10.67 12.53 13.82 14.19 14.71 13.30 12.93 -11.99%
  QoQ % -14.84% -9.33% -2.61% -3.54% 10.60% 2.86% -
  Horiz. % 82.52% 96.91% 106.88% 109.74% 113.77% 102.86% 100.00%
DPS 10.00 11.50 11.50 11.00 10.50 8.50 8.00 15.99%
  QoQ % -13.04% 0.00% 4.55% 4.76% 23.53% 6.25% -
  Horiz. % 125.00% 143.75% 143.75% 137.50% 131.25% 106.25% 100.00%
NAPS 0.6000 0.5910 0.5880 0.5900 0.5900 0.5800 0.5703 3.43%
  QoQ % 1.52% 0.51% -0.34% 0.00% 1.72% 1.70% -
  Horiz. % 105.21% 103.63% 103.10% 103.45% 103.45% 101.70% 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 1.08 1.44 1.49 1.48 1.43 1.44 1.58 -22.35%
  QoQ % -25.00% -3.36% 0.68% 3.50% -0.69% -8.86% -
  Horiz. % 68.35% 91.14% 94.30% 93.67% 90.51% 91.14% 100.00%
P/EPS 13.68 15.35 14.23 13.46 12.31 13.23 14.62 -4.32%
  QoQ % -10.88% 7.87% 5.72% 9.34% -6.95% -9.51% -
  Horiz. % 93.57% 104.99% 97.33% 92.07% 84.20% 90.49% 100.00%
EY 7.31 6.51 7.03 7.43 8.13 7.56 6.84 4.52%
  QoQ % 12.29% -7.40% -5.38% -8.61% 7.54% 10.53% -
  Horiz. % 106.87% 95.18% 102.78% 108.63% 118.86% 110.53% 100.00%
DY 6.85 5.99 5.84 5.76 5.80 4.83 4.23 37.78%
  QoQ % 14.36% 2.57% 1.39% -0.69% 20.08% 14.18% -
  Horiz. % 161.94% 141.61% 138.06% 136.17% 137.12% 114.18% 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 1.08 1.33 1.43 1.58 1.31 1.35 1.38 -15.04%
  QoQ % -18.80% -6.99% -9.49% 20.61% -2.96% -2.17% -
  Horiz. % 78.26% 96.38% 103.62% 114.49% 94.93% 97.83% 100.00%
P/EPS 13.68 14.15 13.65 14.31 11.29 12.41 12.84 4.30%
  QoQ % -3.32% 3.66% -4.61% 26.75% -9.02% -3.35% -
  Horiz. % 106.54% 110.20% 106.31% 111.45% 87.93% 96.65% 100.00%
EY 7.31 7.07 7.32 6.99 8.86 8.06 7.79 -4.14%
  QoQ % 3.39% -3.42% 4.72% -21.11% 9.93% 3.47% -
  Horiz. % 93.84% 90.76% 93.97% 89.73% 113.74% 103.47% 100.00%
DY 6.85 6.50 6.08 5.42 6.33 5.15 4.82 26.32%
  QoQ % 5.38% 6.91% 12.18% -14.38% 22.91% 6.85% -
  Horiz. % 142.12% 134.85% 126.14% 112.45% 131.33% 106.85% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

163  447  551  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.095+0.005 
 VC 0.05-0.005 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 SUPERMX-C1I 0.15-0.005 
 VIVOCOM 0.0450.00 
 SUPERMX 9.64-0.14 
 DGSB 0.2150.00 
 HWGB 0.755+0.04 
 LUSTER 0.165-0.005 

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. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS