Highlights

[PADINI] YoY Cumulative Quarter Result on 2013-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     102.39%    YoY -     26.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 736,680 609,951 472,338 451,395 408,738 380,568 278,455 17.59%
  YoY % 20.78% 29.13% 4.64% 10.44% 7.40% 36.67% -
  Horiz. % 264.56% 219.05% 169.63% 162.11% 146.79% 136.67% 100.00%
PBT 112,379 88,832 50,854 78,198 61,646 75,608 45,915 16.07%
  YoY % 26.51% 74.68% -34.97% 26.85% -18.47% 64.67% -
  Horiz. % 244.75% 193.47% 110.76% 170.31% 134.26% 164.67% 100.00%
Tax -26,741 -23,932 -15,402 -22,061 -17,198 -20,111 -13,082 12.64%
  YoY % -11.74% -55.38% 30.18% -28.28% 14.48% -53.73% -
  Horiz. % 204.41% 182.94% 117.73% 168.64% 131.46% 153.73% 100.00%
NP 85,638 64,900 35,452 56,137 44,448 55,497 32,833 17.31%
  YoY % 31.95% 83.06% -36.85% 26.30% -19.91% 69.03% -
  Horiz. % 260.83% 197.67% 107.98% 170.98% 135.38% 169.03% 100.00%
NP to SH 83,090 64,900 35,452 56,137 44,448 55,497 32,833 16.72%
  YoY % 28.03% 83.06% -36.85% 26.30% -19.91% 69.03% -
  Horiz. % 253.07% 197.67% 107.98% 170.98% 135.38% 169.03% 100.00%
Tax Rate 23.80 % 26.94 % 30.29 % 28.21 % 27.90 % 26.60 % 28.49 % -2.95%
  YoY % -11.66% -11.06% 7.37% 1.11% 4.89% -6.63% -
  Horiz. % 83.54% 94.56% 106.32% 99.02% 97.93% 93.37% 100.00%
Total Cost 651,042 545,051 436,886 395,258 364,290 325,071 245,622 17.62%
  YoY % 19.45% 24.76% 10.53% 8.50% 12.06% 32.35% -
  Horiz. % 265.06% 221.91% 177.87% 160.92% 148.31% 132.35% 100.00%
Net Worth 521,722 440,799 394,745 388,166 355,103 328,954 265,822 11.88%
  YoY % 18.36% 11.67% 1.69% 9.31% 7.95% 23.75% -
  Horiz. % 196.27% 165.82% 148.50% 146.02% 133.59% 123.75% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 32,895 32,895 32,895 42,764 26,303 13,158 - -
  YoY % 0.00% 0.00% -23.08% 62.58% 99.91% 0.00% -
  Horiz. % 250.00% 250.00% 250.00% 325.00% 199.91% 100.00% -
Div Payout % 39.59 % 50.69 % 92.79 % 76.18 % 59.18 % 23.71 % - % -
  YoY % -21.90% -45.37% 21.80% 28.73% 149.60% 0.00% -
  Horiz. % 166.98% 213.79% 391.35% 321.30% 249.60% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 521,722 440,799 394,745 388,166 355,103 328,954 265,822 11.88%
  YoY % 18.36% 11.67% 1.69% 9.31% 7.95% 23.75% -
  Horiz. % 196.27% 165.82% 148.50% 146.02% 133.59% 123.75% 100.00%
NOSH 657,909 657,909 657,909 657,909 657,598 657,909 131,595 30.73%
  YoY % 0.00% 0.00% 0.00% 0.05% -0.05% 399.95% -
  Horiz. % 499.95% 499.95% 499.95% 499.95% 499.71% 499.95% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.62 % 10.64 % 7.51 % 12.44 % 10.87 % 14.58 % 11.79 % -0.24%
  YoY % 9.21% 41.68% -39.63% 14.44% -25.45% 23.66% -
  Horiz. % 98.56% 90.25% 63.70% 105.51% 92.20% 123.66% 100.00%
ROE 15.93 % 14.72 % 8.98 % 14.46 % 12.52 % 16.87 % 12.35 % 4.33%
  YoY % 8.22% 63.92% -37.90% 15.50% -25.79% 36.60% -
  Horiz. % 128.99% 119.19% 72.71% 117.09% 101.38% 136.60% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.97 92.71 71.79 68.61 62.16 57.85 211.60 -10.06%
  YoY % 20.77% 29.14% 4.63% 10.38% 7.45% -72.66% -
  Horiz. % 52.92% 43.81% 33.93% 32.42% 29.38% 27.34% 100.00%
EPS 12.63 9.86 5.39 8.63 6.65 8.44 24.95 -10.72%
  YoY % 28.09% 82.93% -37.54% 29.77% -21.21% -66.17% -
  Horiz. % 50.62% 39.52% 21.60% 34.59% 26.65% 33.83% 100.00%
DPS 5.00 5.00 5.00 6.50 4.00 2.00 0.00 -
  YoY % 0.00% 0.00% -23.08% 62.50% 100.00% 0.00% -
  Horiz. % 250.00% 250.00% 250.00% 325.00% 200.00% 100.00% -
NAPS 0.7930 0.6700 0.6000 0.5900 0.5400 0.5000 2.0200 -14.42%
  YoY % 18.36% 11.67% 1.69% 9.26% 8.00% -75.25% -
  Horiz. % 39.26% 33.17% 29.70% 29.21% 26.73% 24.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.97 92.71 71.79 68.61 62.13 57.85 42.32 17.59%
  YoY % 20.77% 29.14% 4.63% 10.43% 7.40% 36.70% -
  Horiz. % 264.58% 219.07% 169.64% 162.12% 146.81% 136.70% 100.00%
EPS 12.63 9.86 5.39 8.53 6.76 8.44 4.99 16.72%
  YoY % 28.09% 82.93% -36.81% 26.18% -19.91% 69.14% -
  Horiz. % 253.11% 197.60% 108.02% 170.94% 135.47% 169.14% 100.00%
DPS 5.00 5.00 5.00 6.50 4.00 2.00 0.00 -
  YoY % 0.00% 0.00% -23.08% 62.50% 100.00% 0.00% -
  Horiz. % 250.00% 250.00% 250.00% 325.00% 200.00% 100.00% -
NAPS 0.7930 0.6700 0.6000 0.5900 0.5397 0.5000 0.4040 11.88%
  YoY % 18.36% 11.67% 1.69% 9.32% 7.94% 23.76% -
  Horiz. % 196.29% 165.84% 148.51% 146.04% 133.59% 123.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.5500 1.8700 1.4600 1.8100 1.8500 1.0900 1.0900 -
P/RPS 2.28 2.02 2.03 2.64 2.98 1.88 0.52 27.91%
  YoY % 12.87% -0.49% -23.11% -11.41% 58.51% 261.54% -
  Horiz. % 438.46% 388.46% 390.38% 507.69% 573.08% 361.54% 100.00%
P/EPS 20.19 18.96 27.09 21.21 27.37 12.92 4.37 29.03%
  YoY % 6.49% -30.01% 27.72% -22.51% 111.84% 195.65% -
  Horiz. % 462.01% 433.87% 619.91% 485.35% 626.32% 295.65% 100.00%
EY 4.95 5.28 3.69 4.71 3.65 7.74 22.89 -22.51%
  YoY % -6.25% 43.09% -21.66% 29.04% -52.84% -66.19% -
  Horiz. % 21.63% 23.07% 16.12% 20.58% 15.95% 33.81% 100.00%
DY 1.96 2.67 3.42 3.59 2.16 1.83 0.00 -
  YoY % -26.59% -21.93% -4.74% 66.20% 18.03% 0.00% -
  Horiz. % 107.10% 145.90% 186.89% 196.17% 118.03% 100.00% -
P/NAPS 3.22 2.79 2.43 3.07 3.43 2.18 0.54 34.63%
  YoY % 15.41% 14.81% -20.85% -10.50% 57.34% 303.70% -
  Horiz. % 596.30% 516.67% 450.00% 568.52% 635.19% 403.70% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 23/02/16 26/02/15 26/02/14 26/02/13 28/02/12 25/02/11 -
Price 2.5800 2.1800 1.4600 1.6600 1.8100 1.3300 1.0700 -
P/RPS 2.30 2.35 2.03 2.42 2.91 2.30 0.51 28.51%
  YoY % -2.13% 15.76% -16.12% -16.84% 26.52% 350.98% -
  Horiz. % 450.98% 460.78% 398.04% 474.51% 570.59% 450.98% 100.00%
P/EPS 20.43 22.10 27.09 19.45 26.78 15.77 4.29 29.68%
  YoY % -7.56% -18.42% 39.28% -27.37% 69.82% 267.60% -
  Horiz. % 476.22% 515.15% 631.47% 453.38% 624.24% 367.60% 100.00%
EY 4.90 4.53 3.69 5.14 3.73 6.34 23.32 -22.88%
  YoY % 8.17% 22.76% -28.21% 37.80% -41.17% -72.81% -
  Horiz. % 21.01% 19.43% 15.82% 22.04% 15.99% 27.19% 100.00%
DY 1.94 2.29 3.42 3.92 2.21 1.50 0.00 -
  YoY % -15.28% -33.04% -12.76% 77.38% 47.33% 0.00% -
  Horiz. % 129.33% 152.67% 228.00% 261.33% 147.33% 100.00% -
P/NAPS 3.25 3.25 2.43 2.81 3.35 2.66 0.53 35.25%
  YoY % 0.00% 33.74% -13.52% -16.12% 25.94% 401.89% -
  Horiz. % 613.21% 613.21% 458.49% 530.19% 632.08% 501.89% 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
 
 

656  153  373  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.09+0.015 
 HIBISCS 0.43+0.095 
 ARMADA 0.165+0.03 
 VELESTO 0.165+0.045 
 ALAM 0.075+0.03 
 KNM 0.14+0.025 
 PERDANA 0.175+0.04 
 ICON 0.06+0.015 
 HSI-H8M 0.60-0.095 
 MINETEC 0.155+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers