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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

390  289  627  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MMAG 0.185-0.005 
 EURO 1.06-0.15 
 VSOLAR 0.02+0.005 
 SERBADK 0.630.00 
 HHHCORP 0.215+0.025 
 MTOUCHE 0.095+0.005 
 EDARAN 1.01+0.105 
 SCNWOLF 0.41+0.05 
 MESTRON 0.435+0.005 
 YGL 0.305+0.025 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. 下跌股:优乐 99仙支撑 南洋行家论股
7. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS