Highlights

[PADINI] YoY Cumulative 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 -     37.61%    YoY -     11.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,110,417 952,318 755,960 670,249 612,728 556,574 426,415 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 158,780 135,113 89,824 106,259 94,880 107,536 79,269 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 -40,873 -35,083 -27,779 -29,009 -25,892 -27,752 -22,050 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 117,907 100,030 62,045 77,250 68,988 79,784 57,219 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 117,907 100,030 62,045 77,250 68,988 79,784 57,219 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 992,510 852,288 693,915 592,999 543,740 476,790 369,196 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 59,211 59,211 49,343 59,211 39,482 26,316 13,153 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 21.86 % 21.72 % 15.38 % 19.90 % 18.72 % 23.78 % 20.71 % 0.90%
  YoY % 0.64% 41.22% -22.71% 6.30% -21.28% 14.82% -
  Horiz. % 105.55% 104.88% 74.26% 96.09% 90.39% 114.82% 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 168.78 144.75 114.90 101.88 93.11 84.60 64.84 17.27%
  YoY % 16.60% 25.98% 12.78% 9.42% 10.06% 30.48% -
  Horiz. % 260.30% 223.24% 177.21% 157.13% 143.60% 130.48% 100.00%
EPS 17.92 15.20 9.43 11.81 10.49 12.13 8.70 12.79%
  YoY % 17.89% 61.19% -20.15% 12.58% -13.52% 39.43% -
  Horiz. % 205.98% 174.71% 108.39% 135.75% 120.57% 139.43% 100.00%
DPS 9.00 9.00 7.50 9.00 6.00 4.00 2.00 28.46%
  YoY % 0.00% 20.00% -16.67% 50.00% 50.00% 100.00% -
  Horiz. % 450.00% 450.00% 375.00% 450.00% 300.00% 200.00% 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 168.78 144.75 114.90 101.88 93.13 84.60 64.81 17.28%
  YoY % 16.60% 25.98% 12.78% 9.40% 10.08% 30.54% -
  Horiz. % 260.42% 223.35% 177.29% 157.20% 143.70% 130.54% 100.00%
EPS 17.92 15.20 9.43 11.74 10.49 12.13 8.70 12.79%
  YoY % 17.89% 61.19% -19.68% 11.92% -13.52% 39.43% -
  Horiz. % 205.98% 174.71% 108.39% 134.94% 120.57% 139.43% 100.00%
DPS 9.00 9.00 7.50 9.00 6.00 4.00 2.00 28.46%
  YoY % 0.00% 20.00% -16.67% 50.00% 50.00% 100.00% -
  Horiz. % 450.00% 450.00% 375.00% 450.00% 300.00% 200.00% 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 1.78 1.43 1.27 1.87 2.06 1.71 1.63 1.48%
  YoY % 24.48% 12.60% -32.09% -9.22% 20.47% 4.91% -
  Horiz. % 109.20% 87.73% 77.91% 114.72% 126.38% 104.91% 100.00%
P/EPS 16.74 13.61 15.48 16.27 18.31 11.96 12.18 5.44%
  YoY % 23.00% -12.08% -4.86% -11.14% 53.09% -1.81% -
  Horiz. % 137.44% 111.74% 127.09% 133.58% 150.33% 98.19% 100.00%
EY 5.97 7.35 6.46 6.15 5.46 8.36 8.21 -5.17%
  YoY % -18.78% 13.78% 5.04% 12.64% -34.69% 1.83% -
  Horiz. % 72.72% 89.52% 78.68% 74.91% 66.50% 101.83% 100.00%
DY 3.00 4.35 5.14 4.71 3.13 2.76 1.89 8.00%
  YoY % -31.03% -15.37% 9.13% 50.48% 13.41% 46.03% -
  Horiz. % 158.73% 230.16% 271.96% 249.21% 165.61% 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 1.95 1.59 1.17 1.99 2.23 2.13 1.67 2.61%
  YoY % 22.64% 35.90% -41.21% -10.76% 4.69% 27.54% -
  Horiz. % 116.77% 95.21% 70.06% 119.16% 133.53% 127.54% 100.00%
P/EPS 18.36 15.13 14.32 17.29 19.84 14.84 12.41 6.74%
  YoY % 21.35% 5.66% -17.18% -12.85% 33.69% 19.58% -
  Horiz. % 147.95% 121.92% 115.39% 139.32% 159.87% 119.58% 100.00%
EY 5.45 6.61 6.99 5.78 5.04 6.74 8.06 -6.31%
  YoY % -17.55% -5.44% 20.93% 14.68% -25.22% -16.38% -
  Horiz. % 67.62% 82.01% 86.72% 71.71% 62.53% 83.62% 100.00%
DY 2.74 3.91 5.56 4.43 2.88 2.22 1.85 6.76%
  YoY % -29.92% -29.68% 25.51% 53.82% 29.73% 20.00% -
  Horiz. % 148.11% 211.35% 300.54% 239.46% 155.68% 120.00% 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
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+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