Highlights

[PADINI] YoY Annual (Unaudited) Result on 2012-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend YoY -     26.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 977,904 866,258 789,765 726,112 558,561 522,949 477,059 12.70%
  YoY % 12.89% 9.69% 8.77% 30.00% 6.81% 9.62% -
  Horiz. % 204.99% 181.58% 165.55% 152.21% 117.08% 109.62% 100.00%
PBT 111,835 125,719 117,605 129,689 104,632 86,280 67,610 8.75%
  YoY % -11.04% 6.90% -9.32% 23.95% 21.27% 27.61% -
  Horiz. % 165.41% 185.95% 173.95% 191.82% 154.76% 127.61% 100.00%
Tax -28,074 -34,806 -32,252 -34,408 -29,337 -25,306 -18,077 7.61%
  YoY % 19.34% -7.92% 6.27% -17.29% -15.93% -39.99% -
  Horiz. % 155.30% 192.54% 178.41% 190.34% 162.29% 139.99% 100.00%
NP 83,761 90,913 85,353 95,281 75,295 60,974 49,533 9.15%
  YoY % -7.87% 6.51% -10.42% 26.54% 23.49% 23.10% -
  Horiz. % 169.10% 183.54% 172.32% 192.36% 152.01% 123.10% 100.00%
NP to SH 80,223 90,913 85,353 95,281 75,295 60,974 49,533 8.36%
  YoY % -11.76% 6.51% -10.42% 26.54% 23.49% 23.10% -
  Horiz. % 161.96% 183.54% 172.32% 192.36% 152.01% 123.10% 100.00%
Tax Rate 25.10 % 27.69 % 27.42 % 26.53 % 28.04 % 29.33 % 26.74 % -1.05%
  YoY % -9.35% 0.98% 3.35% -5.39% -4.40% 9.69% -
  Horiz. % 93.87% 103.55% 102.54% 99.21% 104.86% 109.69% 100.00%
Total Cost 894,143 775,345 704,412 630,831 483,266 461,975 427,526 13.08%
  YoY % 15.32% 10.07% 11.66% 30.53% 4.61% 8.06% -
  Horiz. % 209.14% 181.36% 164.76% 147.55% 113.04% 108.06% 100.00%
Net Worth 408,025 387,457 375,008 342,074 283,014 47,370 203,945 12.25%
  YoY % 5.31% 3.32% 9.63% 20.87% 497.44% -76.77% -
  Horiz. % 200.07% 189.98% 183.88% 167.73% 138.77% 23.23% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 65,810 75,649 52,632 39,470 26,326 5,921 18,420 23.63%
  YoY % -13.01% 43.73% 33.35% 49.92% 344.61% -67.86% -
  Horiz. % 357.26% 410.67% 285.72% 214.27% 142.92% 32.14% 100.00%
Div Payout % 82.03 % 83.21 % 61.66 % 41.43 % 34.97 % 9.71 % 37.19 % 14.09%
  YoY % -1.42% 34.95% 48.83% 18.47% 260.14% -73.89% -
  Horiz. % 220.57% 223.74% 165.80% 111.40% 94.03% 26.11% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 408,025 387,457 375,008 342,074 283,014 47,370 203,945 12.25%
  YoY % 5.31% 3.32% 9.63% 20.87% 497.44% -76.77% -
  Horiz. % 200.07% 189.98% 183.88% 167.73% 138.77% 23.23% 100.00%
NOSH 658,105 657,822 657,909 657,836 658,173 131,585 131,577 30.76%
  YoY % 0.04% -0.01% 0.01% -0.05% 400.19% 0.01% -
  Horiz. % 500.16% 499.95% 500.02% 499.96% 500.22% 100.01% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.57 % 10.49 % 10.81 % 13.12 % 13.48 % 11.66 % 10.38 % -3.14%
  YoY % -18.30% -2.96% -17.61% -2.67% 15.61% 12.33% -
  Horiz. % 82.56% 101.06% 104.14% 126.40% 129.87% 112.33% 100.00%
ROE 19.66 % 23.46 % 22.76 % 27.85 % 26.60 % 128.72 % 24.29 % -3.46%
  YoY % -16.20% 3.08% -18.28% 4.70% -79.33% 429.93% -
  Horiz. % 80.94% 96.58% 93.70% 114.66% 109.51% 529.93% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 148.59 131.69 120.04 110.38 84.87 397.42 362.57 -13.81%
  YoY % 12.83% 9.71% 8.75% 30.06% -78.64% 9.61% -
  Horiz. % 40.98% 36.32% 33.11% 30.44% 23.41% 109.61% 100.00%
EPS 12.19 13.82 12.97 14.48 11.44 9.27 37.64 -17.12%
  YoY % -11.79% 6.55% -10.43% 26.57% 23.41% -75.37% -
  Horiz. % 32.39% 36.72% 34.46% 38.47% 30.39% 24.63% 100.00%
DPS 10.00 11.50 8.00 6.00 4.00 4.50 14.00 -5.45%
  YoY % -13.04% 43.75% 33.33% 50.00% -11.11% -67.86% -
  Horiz. % 71.43% 82.14% 57.14% 42.86% 28.57% 32.14% 100.00%
NAPS 0.6200 0.5890 0.5700 0.5200 0.4300 0.3600 1.5500 -14.16%
  YoY % 5.26% 3.33% 9.62% 20.93% 19.44% -76.77% -
  Horiz. % 40.00% 38.00% 36.77% 33.55% 27.74% 23.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 148.64 131.67 120.04 110.37 84.90 79.49 72.51 12.70%
  YoY % 12.89% 9.69% 8.76% 30.00% 6.81% 9.63% -
  Horiz. % 204.99% 181.59% 165.55% 152.21% 117.09% 109.63% 100.00%
EPS 12.19 13.82 12.97 14.48 11.44 9.27 7.53 8.36%
  YoY % -11.79% 6.55% -10.43% 26.57% 23.41% 23.11% -
  Horiz. % 161.89% 183.53% 172.24% 192.30% 151.93% 123.11% 100.00%
DPS 10.00 11.50 8.00 6.00 4.00 0.90 2.80 23.62%
  YoY % -13.04% 43.75% 33.33% 50.00% 344.44% -67.86% -
  Horiz. % 357.14% 410.71% 285.71% 214.29% 142.86% 32.14% 100.00%
NAPS 0.6202 0.5889 0.5700 0.5199 0.4302 0.0720 0.3100 12.25%
  YoY % 5.31% 3.32% 9.64% 20.85% 497.50% -76.77% -
  Horiz. % 200.06% 189.97% 183.87% 167.71% 138.77% 23.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.3300 1.9700 1.8900 1.8400 1.0600 0.7600 0.4800 -
P/RPS 0.90 1.50 1.57 1.67 1.25 0.19 0.13 38.03%
  YoY % -40.00% -4.46% -5.99% 33.60% 557.89% 46.15% -
  Horiz. % 692.31% 1,153.85% 1,207.69% 1,284.62% 961.54% 146.15% 100.00%
P/EPS 10.91 14.25 14.57 12.70 9.27 1.64 1.28 42.90%
  YoY % -23.44% -2.20% 14.72% 37.00% 465.24% 28.13% -
  Horiz. % 852.34% 1,113.28% 1,138.28% 992.19% 724.22% 128.12% 100.00%
EY 9.17 7.02 6.86 7.87 10.79 60.97 78.43 -30.06%
  YoY % 30.63% 2.33% -12.83% -27.06% -82.30% -22.26% -
  Horiz. % 11.69% 8.95% 8.75% 10.03% 13.76% 77.74% 100.00%
DY 7.52 5.84 4.23 3.26 3.77 5.92 29.17 -20.21%
  YoY % 28.77% 38.06% 29.75% -13.53% -36.32% -79.71% -
  Horiz. % 25.78% 20.02% 14.50% 11.18% 12.92% 20.29% 100.00%
P/NAPS 2.15 3.34 3.32 3.54 2.47 2.11 0.31 38.08%
  YoY % -35.63% 0.60% -6.21% 43.32% 17.06% 580.65% -
  Horiz. % 693.55% 1,077.42% 1,070.97% 1,141.94% 796.77% 680.65% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 27/08/14 28/08/13 29/08/12 26/08/11 26/08/10 27/08/09 -
Price 1.3500 1.8900 1.6600 2.3300 0.8900 0.8200 0.5400 -
P/RPS 0.91 1.44 1.38 2.11 1.05 0.21 0.15 35.03%
  YoY % -36.81% 4.35% -34.60% 100.95% 400.00% 40.00% -
  Horiz. % 606.67% 960.00% 920.00% 1,406.67% 700.00% 140.00% 100.00%
P/EPS 11.07 13.68 12.80 16.09 7.78 1.77 1.43 40.63%
  YoY % -19.08% 6.88% -20.45% 106.81% 339.55% 23.78% -
  Horiz. % 774.13% 956.64% 895.10% 1,125.17% 544.06% 123.78% 100.00%
EY 9.03 7.31 7.82 6.22 12.85 56.51 69.71 -28.86%
  YoY % 23.53% -6.52% 25.72% -51.60% -77.26% -18.94% -
  Horiz. % 12.95% 10.49% 11.22% 8.92% 18.43% 81.06% 100.00%
DY 7.41 6.08 4.82 2.58 4.49 5.49 25.93 -18.83%
  YoY % 21.87% 26.14% 86.82% -42.54% -18.21% -78.83% -
  Horiz. % 28.58% 23.45% 18.59% 9.95% 17.32% 21.17% 100.00%
P/NAPS 2.18 3.21 2.91 4.48 2.07 2.28 0.35 35.62%
  YoY % -32.09% 10.31% -35.04% 116.43% -9.21% 551.43% -
  Horiz. % 622.86% 917.14% 831.43% 1,280.00% 591.43% 651.43% 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
 
 

2463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.1550.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.4250.00 
 EAH-WE 0.020.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.510.00 

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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS