Highlights

[PADINI] YoY Quarter Result on 2014-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -35.29%    YoY -     -12.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 460,485 348,875 221,944 196,009 177,037 169,538 132,146 23.11%
  YoY % 31.99% 57.19% 13.23% 10.72% 4.42% 28.30% -
  Horiz. % 348.47% 264.01% 167.95% 148.33% 133.97% 128.30% 100.00%
PBT 54,433 51,552 22,011 19,460 21,792 22,153 25,363 13.56%
  YoY % 5.59% 134.21% 13.11% -10.70% -1.63% -12.66% -
  Horiz. % 214.62% 203.26% 86.78% 76.73% 85.92% 87.34% 100.00%
Tax -14,952 -13,665 -3,654 -5,797 -6,126 -6,656 -7,287 12.71%
  YoY % -9.42% -273.97% 36.97% 5.37% 7.96% 8.66% -
  Horiz. % 205.19% 187.53% 50.14% 79.55% 84.07% 91.34% 100.00%
NP 39,481 37,887 18,357 13,663 15,666 15,497 18,076 13.89%
  YoY % 4.21% 106.39% 34.36% -12.79% 1.09% -14.27% -
  Horiz. % 218.42% 209.60% 101.55% 75.59% 86.67% 85.73% 100.00%
NP to SH 39,481 37,355 18,178 13,663 15,666 15,497 18,076 13.89%
  YoY % 5.69% 105.50% 33.05% -12.79% 1.09% -14.27% -
  Horiz. % 218.42% 206.66% 100.56% 75.59% 86.67% 85.73% 100.00%
Tax Rate 27.47 % 26.51 % 16.60 % 29.79 % 28.11 % 30.05 % 28.73 % -0.74%
  YoY % 3.62% 59.70% -44.28% 5.98% -6.46% 4.59% -
  Horiz. % 95.61% 92.27% 57.78% 103.69% 97.84% 104.59% 100.00%
Total Cost 421,004 310,988 203,587 182,346 161,371 154,041 114,070 24.29%
  YoY % 35.38% 52.75% 11.65% 13.00% 4.76% 35.04% -
  Horiz. % 369.08% 272.63% 178.48% 159.85% 141.47% 135.04% 100.00%
Net Worth 552,643 466,937 408,346 386,842 375,008 342,337 282,642 11.81%
  YoY % 18.35% 14.35% 5.56% 3.16% 9.54% 21.12% -
  Horiz. % 195.53% 165.20% 144.47% 136.87% 132.68% 121.12% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 16,447 16,441 16,465 16,419 13,158 13,166 13,146 3.80%
  YoY % 0.04% -0.15% 0.28% 24.79% -0.07% 0.16% -
  Horiz. % 125.11% 125.07% 125.25% 124.90% 100.09% 100.16% 100.00%
Div Payout % 41.66 % 44.01 % 90.58 % 120.17 % 83.99 % 84.96 % 72.73 % -8.86%
  YoY % -5.34% -51.41% -24.62% 43.08% -1.14% 16.82% -
  Horiz. % 57.28% 60.51% 124.54% 165.23% 115.48% 116.82% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 552,643 466,937 408,346 386,842 375,008 342,337 282,642 11.81%
  YoY % 18.35% 14.35% 5.56% 3.16% 9.54% 21.12% -
  Horiz. % 195.53% 165.20% 144.47% 136.87% 132.68% 121.12% 100.00%
NOSH 657,909 657,658 658,623 656,778 657,909 658,340 657,309 0.02%
  YoY % 0.04% -0.15% 0.28% -0.17% -0.07% 0.16% -
  Horiz. % 100.09% 100.05% 100.20% 99.92% 100.09% 100.16% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.57 % 10.86 % 8.27 % 6.97 % 8.85 % 9.14 % 13.68 % -7.49%
  YoY % -21.09% 31.32% 18.65% -21.24% -3.17% -33.19% -
  Horiz. % 62.65% 79.39% 60.45% 50.95% 64.69% 66.81% 100.00%
ROE 7.14 % 8.00 % 4.45 % 3.53 % 4.18 % 4.53 % 6.40 % 1.84%
  YoY % -10.75% 79.78% 26.06% -15.55% -7.73% -29.22% -
  Horiz. % 111.56% 125.00% 69.53% 55.16% 65.31% 70.78% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.99 53.05 33.70 29.84 26.91 25.75 20.10 23.09%
  YoY % 31.93% 57.42% 12.94% 10.89% 4.50% 28.11% -
  Horiz. % 348.21% 263.93% 167.66% 148.46% 133.88% 128.11% 100.00%
EPS 6.00 5.68 2.76 2.08 2.38 2.36 2.75 13.87%
  YoY % 5.63% 105.80% 32.69% -12.61% 0.85% -14.18% -
  Horiz. % 218.18% 206.55% 100.36% 75.64% 86.55% 85.82% 100.00%
DPS 2.50 2.50 2.50 2.50 2.00 2.00 2.00 3.79%
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 100.00% 100.00% 100.00%
NAPS 0.8400 0.7100 0.6200 0.5890 0.5700 0.5200 0.4300 11.80%
  YoY % 18.31% 14.52% 5.26% 3.33% 9.62% 20.93% -
  Horiz. % 195.35% 165.12% 144.19% 136.98% 132.56% 120.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.99 53.03 33.73 29.79 26.91 25.77 20.09 23.10%
  YoY % 31.98% 57.22% 13.23% 10.70% 4.42% 28.27% -
  Horiz. % 348.38% 263.96% 167.89% 148.28% 133.95% 128.27% 100.00%
EPS 6.00 5.68 2.76 2.08 2.38 2.36 2.75 13.87%
  YoY % 5.63% 105.80% 32.69% -12.61% 0.85% -14.18% -
  Horiz. % 218.18% 206.55% 100.36% 75.64% 86.55% 85.82% 100.00%
DPS 2.50 2.50 2.50 2.50 2.00 2.00 2.00 3.79%
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 100.00% 100.00% 100.00%
NAPS 0.8400 0.7097 0.6207 0.5880 0.5700 0.5203 0.4296 11.81%
  YoY % 18.36% 14.34% 5.56% 3.16% 9.55% 21.11% -
  Horiz. % 195.53% 165.20% 144.48% 136.87% 132.68% 121.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.5200 2.3700 1.3300 1.9700 1.8900 1.8400 1.0600 -
P/RPS 5.03 4.47 3.95 6.60 7.02 7.14 5.27 -0.77%
  YoY % 12.53% 13.16% -40.15% -5.98% -1.68% 35.48% -
  Horiz. % 95.45% 84.82% 74.95% 125.24% 133.21% 135.48% 100.00%
P/EPS 58.66 41.73 48.19 94.70 79.37 78.17 38.55 7.24%
  YoY % 40.57% -13.41% -49.11% 19.31% 1.54% 102.78% -
  Horiz. % 152.17% 108.25% 125.01% 245.65% 205.89% 202.78% 100.00%
EY 1.70 2.40 2.08 1.06 1.26 1.28 2.59 -6.77%
  YoY % -29.17% 15.38% 96.23% -15.87% -1.56% -50.58% -
  Horiz. % 65.64% 92.66% 80.31% 40.93% 48.65% 49.42% 100.00%
DY 0.71 1.05 1.88 1.27 1.06 1.09 1.89 -15.04%
  YoY % -32.38% -44.15% 48.03% 19.81% -2.75% -42.33% -
  Horiz. % 37.57% 55.56% 99.47% 67.20% 56.08% 57.67% 100.00%
P/NAPS 4.19 3.34 2.15 3.34 3.32 3.54 2.47 9.20%
  YoY % 25.45% 55.35% -35.63% 0.60% -6.21% 43.32% -
  Horiz. % 169.64% 135.22% 87.04% 135.22% 134.41% 143.32% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 18/08/15 27/08/14 28/08/13 29/08/12 26/08/11 -
Price 4.2300 2.6300 1.3500 1.8900 1.6600 2.3300 0.8900 -
P/RPS 6.04 4.96 4.01 6.33 6.17 9.05 4.43 5.30%
  YoY % 21.77% 23.69% -36.65% 2.59% -31.82% 104.29% -
  Horiz. % 136.34% 111.96% 90.52% 142.89% 139.28% 204.29% 100.00%
P/EPS 70.49 46.30 48.91 90.85 69.71 98.98 32.36 13.84%
  YoY % 52.25% -5.34% -46.16% 30.33% -29.57% 205.87% -
  Horiz. % 217.83% 143.08% 151.14% 280.75% 215.42% 305.87% 100.00%
EY 1.42 2.16 2.04 1.10 1.43 1.01 3.09 -12.14%
  YoY % -34.26% 5.88% 85.45% -23.08% 41.58% -67.31% -
  Horiz. % 45.95% 69.90% 66.02% 35.60% 46.28% 32.69% 100.00%
DY 0.59 0.95 1.85 1.32 1.20 0.86 2.25 -19.98%
  YoY % -37.89% -48.65% 40.15% 10.00% 39.53% -61.78% -
  Horiz. % 26.22% 42.22% 82.22% 58.67% 53.33% 38.22% 100.00%
P/NAPS 5.04 3.70 2.18 3.21 2.91 4.48 2.07 15.97%
  YoY % 36.22% 69.72% -32.09% 10.31% -35.04% 116.43% -
  Horiz. % 243.48% 178.74% 105.31% 155.07% 140.58% 216.43% 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
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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