Highlights

[PADINI] YoY Quarter 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 QoQ -     -36.19%    YoY -     -14.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 221,944 196,009 177,037 169,538 132,146 114,389 98,918 14.41%
  YoY % 13.23% 10.72% 4.42% 28.30% 15.52% 15.64% -
  Horiz. % 224.37% 198.15% 178.97% 171.39% 133.59% 115.64% 100.00%
PBT 22,011 19,460 21,792 22,153 25,363 18,817 6,572 22.31%
  YoY % 13.11% -10.70% -1.63% -12.66% 34.79% 186.32% -
  Horiz. % 334.92% 296.10% 331.59% 337.08% 385.93% 286.32% 100.00%
Tax -3,654 -5,797 -6,126 -6,656 -7,287 -6,776 -939 25.40%
  YoY % 36.97% 5.37% 7.96% 8.66% -7.54% -621.62% -
  Horiz. % 389.14% 617.36% 652.40% 708.84% 776.04% 721.62% 100.00%
NP 18,357 13,663 15,666 15,497 18,076 12,041 5,633 21.75%
  YoY % 34.36% -12.79% 1.09% -14.27% 50.12% 113.76% -
  Horiz. % 325.88% 242.55% 278.11% 275.11% 320.89% 213.76% 100.00%
NP to SH 18,178 13,663 15,666 15,497 18,076 12,041 5,633 21.55%
  YoY % 33.05% -12.79% 1.09% -14.27% 50.12% 113.76% -
  Horiz. % 322.71% 242.55% 278.11% 275.11% 320.89% 213.76% 100.00%
Tax Rate 16.60 % 29.79 % 28.11 % 30.05 % 28.73 % 36.01 % 14.29 % 2.53%
  YoY % -44.28% 5.98% -6.46% 4.59% -20.22% 151.99% -
  Horiz. % 116.17% 208.47% 196.71% 210.29% 201.05% 251.99% 100.00%
Total Cost 203,587 182,346 161,371 154,041 114,070 102,348 93,285 13.88%
  YoY % 11.65% 13.00% 4.76% 35.04% 11.45% 9.72% -
  Horiz. % 218.24% 195.47% 172.99% 165.13% 122.28% 109.72% 100.00%
Net Worth 408,346 386,842 375,008 342,337 282,642 131,638 204,694 12.19%
  YoY % 5.56% 3.16% 9.54% 21.12% 114.71% -35.69% -
  Horiz. % 199.49% 188.99% 183.20% 167.24% 138.08% 64.31% 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 16,465 16,419 13,158 13,166 13,146 3,949 7,923 12.96%
  YoY % 0.28% 24.79% -0.07% 0.16% 232.89% -50.16% -
  Horiz. % 207.80% 207.22% 166.06% 166.17% 165.91% 49.84% 100.00%
Div Payout % 90.58 % 120.17 % 83.99 % 84.96 % 72.73 % 32.80 % 140.66 % -7.07%
  YoY % -24.62% 43.08% -1.14% 16.82% 121.74% -76.68% -
  Horiz. % 64.40% 85.43% 59.71% 60.40% 51.71% 23.32% 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 408,346 386,842 375,008 342,337 282,642 131,638 204,694 12.19%
  YoY % 5.56% 3.16% 9.54% 21.12% 114.71% -35.69% -
  Horiz. % 199.49% 188.99% 183.20% 167.24% 138.08% 64.31% 100.00%
NOSH 658,623 656,778 657,909 658,340 657,309 131,638 132,060 30.69%
  YoY % 0.28% -0.17% -0.07% 0.16% 399.33% -0.32% -
  Horiz. % 498.73% 497.33% 498.19% 498.51% 497.73% 99.68% 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 8.27 % 6.97 % 8.85 % 9.14 % 13.68 % 10.53 % 5.69 % 6.43%
  YoY % 18.65% -21.24% -3.17% -33.19% 29.91% 85.06% -
  Horiz. % 145.34% 122.50% 155.54% 160.63% 240.42% 185.06% 100.00%
ROE 4.45 % 3.53 % 4.18 % 4.53 % 6.40 % 9.15 % 2.75 % 8.35%
  YoY % 26.06% -15.55% -7.73% -29.22% -30.05% 232.73% -
  Horiz. % 161.82% 128.36% 152.00% 164.73% 232.73% 332.73% 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 33.70 29.84 26.91 25.75 20.10 86.90 74.90 -12.46%
  YoY % 12.94% 10.89% 4.50% 28.11% -76.87% 16.02% -
  Horiz. % 44.99% 39.84% 35.93% 34.38% 26.84% 116.02% 100.00%
EPS 2.76 2.08 2.38 2.36 2.75 1.83 4.27 -7.01%
  YoY % 32.69% -12.61% 0.85% -14.18% 50.27% -57.14% -
  Horiz. % 64.64% 48.71% 55.74% 55.27% 64.40% 42.86% 100.00%
DPS 2.50 2.50 2.00 2.00 2.00 3.00 6.00 -13.57%
  YoY % 0.00% 25.00% 0.00% 0.00% -33.33% -50.00% -
  Horiz. % 41.67% 41.67% 33.33% 33.33% 33.33% 50.00% 100.00%
NAPS 0.6200 0.5890 0.5700 0.5200 0.4300 1.0000 1.5500 -14.16%
  YoY % 5.26% 3.33% 9.62% 20.93% -57.00% -35.48% -
  Horiz. % 40.00% 38.00% 36.77% 33.55% 27.74% 64.52% 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 33.73 29.79 26.91 25.77 20.09 17.39 15.04 14.40%
  YoY % 13.23% 10.70% 4.42% 28.27% 15.53% 15.62% -
  Horiz. % 224.27% 198.07% 178.92% 171.34% 133.58% 115.62% 100.00%
EPS 2.76 2.08 2.38 2.36 2.75 1.83 0.86 21.44%
  YoY % 32.69% -12.61% 0.85% -14.18% 50.27% 112.79% -
  Horiz. % 320.93% 241.86% 276.74% 274.42% 319.77% 212.79% 100.00%
DPS 2.50 2.50 2.00 2.00 2.00 0.60 1.20 13.01%
  YoY % 0.00% 25.00% 0.00% 0.00% 233.33% -50.00% -
  Horiz. % 208.33% 208.33% 166.67% 166.67% 166.67% 50.00% 100.00%
NAPS 0.6207 0.5880 0.5700 0.5203 0.4296 0.2001 0.3111 12.20%
  YoY % 5.56% 3.16% 9.55% 21.11% 114.69% -35.68% -
  Horiz. % 199.52% 189.01% 183.22% 167.25% 138.09% 64.32% 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 3.95 6.60 7.02 7.14 5.27 0.87 0.64 35.42%
  YoY % -40.15% -5.98% -1.68% 35.48% 505.75% 35.94% -
  Horiz. % 617.19% 1,031.25% 1,096.88% 1,115.62% 823.44% 135.94% 100.00%
P/EPS 48.19 94.70 79.37 78.17 38.55 8.31 11.25 27.42%
  YoY % -49.11% 19.31% 1.54% 102.78% 363.90% -26.13% -
  Horiz. % 428.36% 841.78% 705.51% 694.84% 342.67% 73.87% 100.00%
EY 2.08 1.06 1.26 1.28 2.59 12.04 8.89 -21.49%
  YoY % 96.23% -15.87% -1.56% -50.58% -78.49% 35.43% -
  Horiz. % 23.40% 11.92% 14.17% 14.40% 29.13% 135.43% 100.00%
DY 1.88 1.27 1.06 1.09 1.89 3.95 12.50 -27.06%
  YoY % 48.03% 19.81% -2.75% -42.33% -52.15% -68.40% -
  Horiz. % 15.04% 10.16% 8.48% 8.72% 15.12% 31.60% 100.00%
P/NAPS 2.15 3.34 3.32 3.54 2.47 0.76 0.31 38.08%
  YoY % -35.63% 0.60% -6.21% 43.32% 225.00% 145.16% -
  Horiz. % 693.55% 1,077.42% 1,070.97% 1,141.94% 796.77% 245.16% 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 4.01 6.33 6.17 9.05 4.43 0.94 0.72 33.12%
  YoY % -36.65% 2.59% -31.82% 104.29% 371.28% 30.56% -
  Horiz. % 556.94% 879.17% 856.94% 1,256.94% 615.28% 130.56% 100.00%
P/EPS 48.91 90.85 69.71 98.98 32.36 8.96 12.66 25.25%
  YoY % -46.16% 30.33% -29.57% 205.87% 261.16% -29.23% -
  Horiz. % 386.33% 717.61% 550.63% 781.83% 255.61% 70.77% 100.00%
EY 2.04 1.10 1.43 1.01 3.09 11.15 7.90 -20.19%
  YoY % 85.45% -23.08% 41.58% -67.31% -72.29% 41.14% -
  Horiz. % 25.82% 13.92% 18.10% 12.78% 39.11% 141.14% 100.00%
DY 1.85 1.32 1.20 0.86 2.25 3.66 11.11 -25.82%
  YoY % 40.15% 10.00% 39.53% -61.78% -38.52% -67.06% -
  Horiz. % 16.65% 11.88% 10.80% 7.74% 20.25% 32.94% 100.00%
P/NAPS 2.18 3.21 2.91 4.48 2.07 0.82 0.35 35.62%
  YoY % -32.09% 10.31% -35.04% 116.43% 152.44% 134.29% -
  Horiz. % 622.86% 917.14% 831.43% 1,280.00% 591.43% 234.29% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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