Highlights

[PADINI] YoY Cumulative Quarter Result on 2013-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     55.21%    YoY -     -13.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 952,318 755,960 670,249 612,728 556,574 426,415 408,560 15.13%
  YoY % 25.97% 12.79% 9.39% 10.09% 30.52% 4.37% -
  Horiz. % 233.09% 185.03% 164.05% 149.97% 136.23% 104.37% 100.00%
PBT 135,113 89,824 106,259 94,880 107,536 79,269 67,463 12.26%
  YoY % 50.42% -15.47% 11.99% -11.77% 35.66% 17.50% -
  Horiz. % 200.28% 133.15% 157.51% 140.64% 159.40% 117.50% 100.00%
Tax -35,083 -27,779 -29,009 -25,892 -27,752 -22,050 -18,530 11.21%
  YoY % -26.29% 4.24% -12.04% 6.70% -25.86% -19.00% -
  Horiz. % 189.33% 149.91% 156.55% 139.73% 149.77% 119.00% 100.00%
NP 100,030 62,045 77,250 68,988 79,784 57,219 48,933 12.64%
  YoY % 61.22% -19.68% 11.98% -13.53% 39.44% 16.93% -
  Horiz. % 204.42% 126.80% 157.87% 140.98% 163.05% 116.93% 100.00%
NP to SH 100,030 62,045 77,250 68,988 79,784 57,219 48,933 12.64%
  YoY % 61.22% -19.68% 11.98% -13.53% 39.44% 16.93% -
  Horiz. % 204.42% 126.80% 157.87% 140.98% 163.05% 116.93% 100.00%
Tax Rate 25.97 % 30.93 % 27.30 % 27.29 % 25.81 % 27.82 % 27.47 % -0.93%
  YoY % -16.04% 13.30% 0.04% 5.73% -7.23% 1.27% -
  Horiz. % 94.54% 112.60% 99.38% 99.34% 93.96% 101.27% 100.00%
Total Cost 852,288 693,915 592,999 543,740 476,790 369,196 359,627 15.45%
  YoY % 22.82% 17.02% 9.06% 14.04% 29.14% 2.66% -
  Horiz. % 236.99% 192.95% 164.89% 151.20% 132.58% 102.66% 100.00%
Net Worth 460,536 403,298 388,166 368,505 335,533 276,229 242,099 11.30%
  YoY % 14.19% 3.90% 5.34% 9.83% 21.47% 14.10% -
  Horiz. % 190.23% 166.58% 160.33% 152.21% 138.59% 114.10% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 59,211 49,343 59,211 39,482 26,316 13,153 9,868 34.76%
  YoY % 20.00% -16.67% 49.97% 50.03% 100.07% 33.30% -
  Horiz. % 600.03% 500.02% 600.03% 400.10% 266.68% 133.30% 100.00%
Div Payout % 59.19 % 79.53 % 76.65 % 57.23 % 32.98 % 22.99 % 20.17 % 19.63%
  YoY % -25.58% 3.76% 33.93% 73.53% 43.45% 13.98% -
  Horiz. % 293.46% 394.30% 380.02% 283.74% 163.51% 113.98% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 460,536 403,298 388,166 368,505 335,533 276,229 242,099 11.30%
  YoY % 14.19% 3.90% 5.34% 9.83% 21.47% 14.10% -
  Horiz. % 190.23% 166.58% 160.33% 152.21% 138.59% 114.10% 100.00%
NOSH 657,909 657,909 657,909 658,045 657,909 657,689 131,575 30.74%
  YoY % 0.00% 0.00% -0.02% 0.02% 0.03% 399.86% -
  Horiz. % 500.02% 500.02% 500.02% 500.13% 500.02% 499.86% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.50 % 8.21 % 11.53 % 11.26 % 14.33 % 13.42 % 11.98 % -2.17%
  YoY % 27.89% -28.79% 2.40% -21.42% 6.78% 12.02% -
  Horiz. % 87.65% 68.53% 96.24% 93.99% 119.62% 112.02% 100.00%
ROE 21.72 % 15.38 % 19.90 % 18.72 % 23.78 % 20.71 % 20.21 % 1.21%
  YoY % 41.22% -22.71% 6.30% -21.28% 14.82% 2.47% -
  Horiz. % 107.47% 76.10% 98.47% 92.63% 117.66% 102.47% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 144.75 114.90 101.88 93.11 84.60 64.84 310.51 -11.93%
  YoY % 25.98% 12.78% 9.42% 10.06% 30.48% -79.12% -
  Horiz. % 46.62% 37.00% 32.81% 29.99% 27.25% 20.88% 100.00%
EPS 15.20 9.43 11.81 10.49 12.13 8.70 37.19 -13.84%
  YoY % 61.19% -20.15% 12.58% -13.52% 39.43% -76.61% -
  Horiz. % 40.87% 25.36% 31.76% 28.21% 32.62% 23.39% 100.00%
DPS 9.00 7.50 9.00 6.00 4.00 2.00 7.50 3.08%
  YoY % 20.00% -16.67% 50.00% 50.00% 100.00% -73.33% -
  Horiz. % 120.00% 100.00% 120.00% 80.00% 53.33% 26.67% 100.00%
NAPS 0.7000 0.6130 0.5900 0.5600 0.5100 0.4200 1.8400 -14.86%
  YoY % 14.19% 3.90% 5.36% 9.80% 21.43% -77.17% -
  Horiz. % 38.04% 33.32% 32.07% 30.43% 27.72% 22.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 144.75 114.90 101.88 93.13 84.60 64.81 62.10 15.13%
  YoY % 25.98% 12.78% 9.40% 10.08% 30.54% 4.36% -
  Horiz. % 233.09% 185.02% 164.06% 149.97% 136.23% 104.36% 100.00%
EPS 15.20 9.43 11.74 10.49 12.13 8.70 7.44 12.63%
  YoY % 61.19% -19.68% 11.92% -13.52% 39.43% 16.94% -
  Horiz. % 204.30% 126.75% 157.80% 140.99% 163.04% 116.94% 100.00%
DPS 9.00 7.50 9.00 6.00 4.00 2.00 1.50 34.76%
  YoY % 20.00% -16.67% 50.00% 50.00% 100.00% 33.33% -
  Horiz. % 600.00% 500.00% 600.00% 400.00% 266.67% 133.33% 100.00%
NAPS 0.7000 0.6130 0.5900 0.5601 0.5100 0.4199 0.3680 11.30%
  YoY % 14.19% 3.90% 5.34% 9.82% 21.46% 14.10% -
  Horiz. % 190.22% 166.58% 160.33% 152.20% 138.59% 114.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.0700 1.4600 1.9100 1.9200 1.4500 1.0600 0.7600 -
P/RPS 1.43 1.27 1.87 2.06 1.71 1.63 0.24 34.61%
  YoY % 12.60% -32.09% -9.22% 20.47% 4.91% 579.17% -
  Horiz. % 595.83% 529.17% 779.17% 858.33% 712.50% 679.17% 100.00%
P/EPS 13.61 15.48 16.27 18.31 11.96 12.18 2.04 37.17%
  YoY % -12.08% -4.86% -11.14% 53.09% -1.81% 497.06% -
  Horiz. % 667.16% 758.82% 797.55% 897.55% 586.27% 597.06% 100.00%
EY 7.35 6.46 6.15 5.46 8.36 8.21 48.93 -27.07%
  YoY % 13.78% 5.04% 12.64% -34.69% 1.83% -83.22% -
  Horiz. % 15.02% 13.20% 12.57% 11.16% 17.09% 16.78% 100.00%
DY 4.35 5.14 4.71 3.13 2.76 1.89 9.87 -12.75%
  YoY % -15.37% 9.13% 50.48% 13.41% 46.03% -80.85% -
  Horiz. % 44.07% 52.08% 47.72% 31.71% 27.96% 19.15% 100.00%
P/NAPS 2.96 2.38 3.24 3.43 2.84 2.52 0.41 38.98%
  YoY % 24.37% -26.54% -5.54% 20.77% 12.70% 514.63% -
  Horiz. % 721.95% 580.49% 790.24% 836.59% 692.68% 614.63% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 19/05/15 28/05/14 30/05/13 30/05/12 30/05/11 27/05/10 -
Price 2.3000 1.3500 2.0300 2.0800 1.8000 1.0800 0.7200 -
P/RPS 1.59 1.17 1.99 2.23 2.13 1.67 0.23 37.98%
  YoY % 35.90% -41.21% -10.76% 4.69% 27.54% 626.09% -
  Horiz. % 691.30% 508.70% 865.22% 969.57% 926.09% 726.09% 100.00%
P/EPS 15.13 14.32 17.29 19.84 14.84 12.41 1.94 40.78%
  YoY % 5.66% -17.18% -12.85% 33.69% 19.58% 539.69% -
  Horiz. % 779.90% 738.14% 891.24% 1,022.68% 764.95% 639.69% 100.00%
EY 6.61 6.99 5.78 5.04 6.74 8.06 51.65 -28.99%
  YoY % -5.44% 20.93% 14.68% -25.22% -16.38% -84.39% -
  Horiz. % 12.80% 13.53% 11.19% 9.76% 13.05% 15.61% 100.00%
DY 3.91 5.56 4.43 2.88 2.22 1.85 10.42 -15.06%
  YoY % -29.68% 25.51% 53.82% 29.73% 20.00% -82.25% -
  Horiz. % 37.52% 53.36% 42.51% 27.64% 21.31% 17.75% 100.00%
P/NAPS 3.29 2.20 3.44 3.71 3.53 2.57 0.39 42.63%
  YoY % 49.55% -36.05% -7.28% 5.10% 37.35% 558.97% -
  Horiz. % 843.59% 564.10% 882.05% 951.28% 905.13% 658.97% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS