Highlights

[PADINI] YoY Annualized Quarter Result on 2014-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -8.26%    YoY -     11.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,480,556 1,269,757 1,007,946 893,665 816,970 742,098 568,553 17.28%
  YoY % 16.60% 25.97% 12.79% 9.39% 10.09% 30.52% -
  Horiz. % 260.41% 223.33% 177.28% 157.18% 143.69% 130.52% 100.00%
PBT 211,706 180,150 119,765 141,678 126,506 143,381 105,692 12.26%
  YoY % 17.52% 50.42% -15.47% 11.99% -11.77% 35.66% -
  Horiz. % 200.31% 170.45% 113.32% 134.05% 119.69% 135.66% 100.00%
Tax -54,497 -46,777 -37,038 -38,678 -34,522 -37,002 -29,400 10.82%
  YoY % -16.50% -26.29% 4.24% -12.04% 6.70% -25.86% -
  Horiz. % 185.37% 159.11% 125.98% 131.56% 117.42% 125.86% 100.00%
NP 157,209 133,373 82,726 103,000 91,984 106,378 76,292 12.79%
  YoY % 17.87% 61.22% -19.68% 11.98% -13.53% 39.44% -
  Horiz. % 206.06% 174.82% 108.43% 135.01% 120.57% 139.44% 100.00%
NP to SH 157,209 133,373 82,726 103,000 91,984 106,378 76,292 12.79%
  YoY % 17.87% 61.22% -19.68% 11.98% -13.53% 39.44% -
  Horiz. % 206.06% 174.82% 108.43% 135.01% 120.57% 139.44% 100.00%
Tax Rate 25.74 % 25.97 % 30.93 % 27.30 % 27.29 % 25.81 % 27.82 % -1.29%
  YoY % -0.89% -16.04% 13.30% 0.04% 5.73% -7.23% -
  Horiz. % 92.52% 93.35% 111.18% 98.13% 98.09% 92.77% 100.00%
Total Cost 1,323,346 1,136,384 925,220 790,665 724,986 635,720 492,261 17.90%
  YoY % 16.45% 22.82% 17.02% 9.06% 14.04% 29.14% -
  Horiz. % 268.83% 230.85% 187.95% 160.62% 147.28% 129.14% 100.00%
Net Worth 539,485 460,536 403,298 388,166 368,505 335,533 276,229 11.79%
  YoY % 17.14% 14.19% 3.90% 5.34% 9.83% 21.47% -
  Horiz. % 195.30% 166.72% 146.00% 140.52% 133.41% 121.47% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 78,949 78,949 65,790 78,949 52,643 35,088 17,538 28.47%
  YoY % 0.00% 20.00% -16.67% 49.97% 50.03% 100.07% -
  Horiz. % 450.15% 450.15% 375.13% 450.15% 300.16% 200.07% 100.00%
Div Payout % 50.22 % 59.19 % 79.53 % 76.65 % 57.23 % 32.98 % 22.99 % 13.90%
  YoY % -15.15% -25.58% 3.76% 33.93% 73.53% 43.45% -
  Horiz. % 218.44% 257.46% 345.93% 333.41% 248.93% 143.45% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 539,485 460,536 403,298 388,166 368,505 335,533 276,229 11.79%
  YoY % 17.14% 14.19% 3.90% 5.34% 9.83% 21.47% -
  Horiz. % 195.30% 166.72% 146.00% 140.52% 133.41% 121.47% 100.00%
NOSH 657,909 657,909 657,909 657,909 658,045 657,909 657,689 0.01%
  YoY % 0.00% 0.00% 0.00% -0.02% 0.02% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.05% 100.03% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.62 % 10.50 % 8.21 % 11.53 % 11.26 % 14.33 % 13.42 % -3.82%
  YoY % 1.14% 27.89% -28.79% 2.40% -21.42% 6.78% -
  Horiz. % 79.14% 78.24% 61.18% 85.92% 83.90% 106.78% 100.00%
ROE 29.14 % 28.96 % 20.51 % 26.54 % 24.96 % 31.70 % 27.62 % 0.90%
  YoY % 0.62% 41.20% -22.72% 6.33% -21.26% 14.77% -
  Horiz. % 105.50% 104.85% 74.26% 96.09% 90.37% 114.77% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 225.04 193.00 153.20 135.83 124.15 112.80 86.45 17.27%
  YoY % 16.60% 25.98% 12.79% 9.41% 10.06% 30.48% -
  Horiz. % 260.31% 223.25% 177.21% 157.12% 143.61% 130.48% 100.00%
EPS 23.89 20.27 12.57 15.75 13.99 16.17 11.60 12.78%
  YoY % 17.86% 61.26% -20.19% 12.58% -13.48% 39.40% -
  Horiz. % 205.95% 174.74% 108.36% 135.78% 120.60% 139.40% 100.00%
DPS 12.00 12.00 10.00 12.00 8.00 5.33 2.67 28.43%
  YoY % 0.00% 20.00% -16.67% 50.00% 50.09% 99.63% -
  Horiz. % 449.44% 449.44% 374.53% 449.44% 299.63% 199.63% 100.00%
NAPS 0.8200 0.7000 0.6130 0.5900 0.5600 0.5100 0.4200 11.78%
  YoY % 17.14% 14.19% 3.90% 5.36% 9.80% 21.43% -
  Horiz. % 195.24% 166.67% 145.95% 140.48% 133.33% 121.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 225.04 193.00 153.20 135.83 124.18 112.80 86.42 17.28%
  YoY % 16.60% 25.98% 12.79% 9.38% 10.09% 30.53% -
  Horiz. % 260.40% 223.33% 177.27% 157.17% 143.69% 130.53% 100.00%
EPS 23.90 20.27 12.57 15.66 13.98 16.17 11.60 12.79%
  YoY % 17.91% 61.26% -19.73% 12.02% -13.54% 39.40% -
  Horiz. % 206.03% 174.74% 108.36% 135.00% 120.52% 139.40% 100.00%
DPS 12.00 12.00 10.00 12.00 8.00 5.33 2.67 28.43%
  YoY % 0.00% 20.00% -16.67% 50.00% 50.09% 99.63% -
  Horiz. % 449.44% 449.44% 374.53% 449.44% 299.63% 199.63% 100.00%
NAPS 0.8200 0.7000 0.6130 0.5900 0.5601 0.5100 0.4199 11.79%
  YoY % 17.14% 14.19% 3.90% 5.34% 9.82% 21.46% -
  Horiz. % 195.28% 166.71% 145.99% 140.51% 133.39% 121.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.0000 2.0700 1.4600 1.9100 1.9200 1.4500 1.0600 -
P/RPS 1.33 1.07 0.95 1.41 1.55 1.29 1.23 1.31%
  YoY % 24.30% 12.63% -32.62% -9.03% 20.16% 4.88% -
  Horiz. % 108.13% 86.99% 77.24% 114.63% 126.02% 104.88% 100.00%
P/EPS 12.55 10.21 11.61 12.20 13.74 8.97 9.14 5.42%
  YoY % 22.92% -12.06% -4.84% -11.21% 53.18% -1.86% -
  Horiz. % 137.31% 111.71% 127.02% 133.48% 150.33% 98.14% 100.00%
EY 7.97 9.79 8.61 8.20 7.28 11.15 10.94 -5.14%
  YoY % -18.59% 13.70% 5.00% 12.64% -34.71% 1.92% -
  Horiz. % 72.85% 89.49% 78.70% 74.95% 66.54% 101.92% 100.00%
DY 4.00 5.80 6.85 6.28 4.17 3.68 2.52 8.00%
  YoY % -31.03% -15.33% 9.08% 50.60% 13.32% 46.03% -
  Horiz. % 158.73% 230.16% 271.83% 249.21% 165.48% 146.03% 100.00%
P/NAPS 3.66 2.96 2.38 3.24 3.43 2.84 2.52 6.41%
  YoY % 23.65% 24.37% -26.54% -5.54% 20.77% 12.70% -
  Horiz. % 145.24% 117.46% 94.44% 128.57% 136.11% 112.70% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 18/05/16 19/05/15 28/05/14 30/05/13 30/05/12 30/05/11 -
Price 3.2900 2.3000 1.3500 2.0300 2.0800 1.8000 1.0800 -
P/RPS 1.46 1.19 0.88 1.49 1.68 1.60 1.25 2.62%
  YoY % 22.69% 35.23% -40.94% -11.31% 5.00% 28.00% -
  Horiz. % 116.80% 95.20% 70.40% 119.20% 134.40% 128.00% 100.00%
P/EPS 13.77 11.35 10.74 12.97 14.88 11.13 9.31 6.73%
  YoY % 21.32% 5.68% -17.19% -12.84% 33.69% 19.55% -
  Horiz. % 147.91% 121.91% 115.36% 139.31% 159.83% 119.55% 100.00%
EY 7.26 8.81 9.31 7.71 6.72 8.98 10.74 -6.31%
  YoY % -17.59% -5.37% 20.75% 14.73% -25.17% -16.39% -
  Horiz. % 67.60% 82.03% 86.69% 71.79% 62.57% 83.61% 100.00%
DY 3.65 5.22 7.41 5.91 3.85 2.96 2.47 6.72%
  YoY % -30.08% -29.55% 25.38% 53.51% 30.07% 19.84% -
  Horiz. % 147.77% 211.34% 300.00% 239.27% 155.87% 119.84% 100.00%
P/NAPS 4.01 3.29 2.20 3.44 3.71 3.53 2.57 7.69%
  YoY % 21.88% 49.55% -36.05% -7.28% 5.10% 37.35% -
  Horiz. % 156.03% 128.02% 85.60% 133.85% 144.36% 137.35% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS