Highlights

[PADINI] YoY Quarter Result on 2012-09-30 [#1]


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 269,573 226,748 217,220 201,056 178,115 136,641 140,732 11.44%
  YoY % 18.89% 4.39% 8.04% 12.88% 30.35% -2.91% -
  Horiz. % 191.55% 161.12% 154.35% 142.86% 126.56% 97.09% 100.00%
PBT 44,306 26,738 38,962 34,480 36,740 25,651 27,031 8.58%
  YoY % 65.70% -31.37% 13.00% -6.15% 43.23% -5.11% -
  Horiz. % 163.91% 98.92% 144.14% 127.56% 135.92% 94.89% 100.00%
Tax -8,259 -7,495 -11,225 -9,168 -9,794 -7,302 -6,884 3.08%
  YoY % -10.19% 33.23% -22.44% 6.39% -34.13% -6.07% -
  Horiz. % 119.97% 108.88% 163.06% 133.18% 142.27% 106.07% 100.00%
NP 36,047 19,243 27,737 25,312 26,946 18,349 20,147 10.18%
  YoY % 87.33% -30.62% 9.58% -6.06% 46.85% -8.92% -
  Horiz. % 178.92% 95.51% 137.67% 125.64% 133.75% 91.08% 100.00%
NP to SH 31,830 19,243 27,737 25,312 26,946 18,349 20,147 7.92%
  YoY % 65.41% -30.62% 9.58% -6.06% 46.85% -8.92% -
  Horiz. % 157.99% 95.51% 137.67% 125.64% 133.75% 91.08% 100.00%
Tax Rate 18.64 % 28.03 % 28.81 % 26.59 % 26.66 % 28.47 % 25.47 % -5.07%
  YoY % -33.50% -2.71% 8.35% -0.26% -6.36% 11.78% -
  Horiz. % 73.18% 110.05% 113.11% 104.40% 104.67% 111.78% 100.00%
Total Cost 233,526 207,505 189,483 175,744 151,169 118,292 120,585 11.64%
  YoY % 12.54% 9.51% 7.82% 16.26% 27.79% -1.90% -
  Horiz. % 193.66% 172.08% 157.14% 145.74% 125.36% 98.10% 100.00%
Net Worth 424,838 388,166 381,587 348,939 308,893 252,545 223,709 11.28%
  YoY % 9.45% 1.72% 9.36% 12.96% 22.31% 12.89% -
  Horiz. % 189.91% 173.51% 170.57% 155.98% 138.08% 112.89% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 16,441 16,447 16,447 13,167 - - - -
  YoY % -0.04% 0.00% 24.91% 0.00% 0.00% 0.00% -
  Horiz. % 124.86% 124.91% 124.91% 100.00% - - -
Div Payout % 51.65 % 85.47 % 59.30 % 52.02 % - % - % - % -
  YoY % -39.57% 44.13% 13.99% 0.00% 0.00% 0.00% -
  Horiz. % 99.29% 164.30% 113.99% 100.00% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 424,838 388,166 381,587 348,939 308,893 252,545 223,709 11.28%
  YoY % 9.45% 1.72% 9.36% 12.96% 22.31% 12.89% -
  Horiz. % 189.91% 173.51% 170.57% 155.98% 138.08% 112.89% 100.00%
NOSH 657,644 657,909 657,909 658,376 657,219 131,534 131,593 30.74%
  YoY % -0.04% 0.00% -0.07% 0.18% 399.66% -0.05% -
  Horiz. % 499.75% 499.95% 499.95% 500.31% 499.43% 99.95% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.37 % 8.49 % 12.77 % 12.59 % 15.13 % 13.43 % 14.32 % -1.14%
  YoY % 57.48% -33.52% 1.43% -16.79% 12.66% -6.22% -
  Horiz. % 93.37% 59.29% 89.18% 87.92% 105.66% 93.78% 100.00%
ROE 7.49 % 4.96 % 7.27 % 7.25 % 8.72 % 7.27 % 9.01 % -3.03%
  YoY % 51.01% -31.77% 0.28% -16.86% 19.94% -19.31% -
  Horiz. % 83.13% 55.05% 80.69% 80.47% 96.78% 80.69% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.99 34.46 33.02 30.54 27.10 103.88 106.94 -14.76%
  YoY % 18.95% 4.36% 8.12% 12.69% -73.91% -2.86% -
  Horiz. % 38.33% 32.22% 30.88% 28.56% 25.34% 97.14% 100.00%
EPS 4.84 2.92 4.22 3.85 4.10 13.95 15.31 -17.46%
  YoY % 65.75% -30.81% 9.61% -6.10% -70.61% -8.88% -
  Horiz. % 31.61% 19.07% 27.56% 25.15% 26.78% 91.12% 100.00%
DPS 2.50 2.50 2.50 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 100.00% - - -
NAPS 0.6460 0.5900 0.5800 0.5300 0.4700 1.9200 1.7000 -14.89%
  YoY % 9.49% 1.72% 9.43% 12.77% -75.52% 12.94% -
  Horiz. % 38.00% 34.71% 34.12% 31.18% 27.65% 112.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.97 34.46 33.02 30.56 27.07 20.77 21.39 11.43%
  YoY % 18.89% 4.36% 8.05% 12.89% 30.33% -2.90% -
  Horiz. % 191.54% 161.10% 154.37% 142.87% 126.55% 97.10% 100.00%
EPS 4.84 2.92 4.22 3.85 4.10 2.79 3.06 7.94%
  YoY % 65.75% -30.81% 9.61% -6.10% 46.95% -8.82% -
  Horiz. % 158.17% 95.42% 137.91% 125.82% 133.99% 91.18% 100.00%
DPS 2.50 2.50 2.50 2.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 100.00% - - -
NAPS 0.6457 0.5900 0.5800 0.5304 0.4695 0.3839 0.3400 11.28%
  YoY % 9.44% 1.72% 9.35% 12.97% 22.30% 12.91% -
  Horiz. % 189.91% 173.53% 170.59% 156.00% 138.09% 112.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.3500 1.9200 1.7600 2.1000 0.8700 0.9100 0.6000 -
P/RPS 3.29 5.57 5.33 6.88 3.21 0.88 0.56 34.31%
  YoY % -40.93% 4.50% -22.53% 114.33% 264.77% 57.14% -
  Horiz. % 587.50% 994.64% 951.79% 1,228.57% 573.21% 157.14% 100.00%
P/EPS 27.89 65.64 41.75 54.62 21.22 6.52 3.92 38.66%
  YoY % -57.51% 57.22% -23.56% 157.40% 225.46% 66.33% -
  Horiz. % 711.48% 1,674.49% 1,065.05% 1,393.37% 541.33% 166.33% 100.00%
EY 3.59 1.52 2.40 1.83 4.71 15.33 25.52 -27.87%
  YoY % 136.18% -36.67% 31.15% -61.15% -69.28% -39.93% -
  Horiz. % 14.07% 5.96% 9.40% 7.17% 18.46% 60.07% 100.00%
DY 1.85 1.30 1.42 0.95 0.00 0.00 0.00 -
  YoY % 42.31% -8.45% 49.47% 0.00% 0.00% 0.00% -
  Horiz. % 194.74% 136.84% 149.47% 100.00% - - -
P/NAPS 2.09 3.25 3.03 3.96 1.85 0.47 0.35 34.68%
  YoY % -35.69% 7.26% -23.48% 114.05% 293.62% 34.29% -
  Horiz. % 597.14% 928.57% 865.71% 1,131.43% 528.57% 134.29% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 25/11/13 28/11/12 29/11/11 29/11/10 25/11/09 -
Price 1.5900 1.7700 1.6500 1.8200 1.0500 1.0000 0.6100 -
P/RPS 3.88 5.14 5.00 5.96 3.87 0.96 0.57 37.65%
  YoY % -24.51% 2.80% -16.11% 54.01% 303.12% 68.42% -
  Horiz. % 680.70% 901.75% 877.19% 1,045.61% 678.95% 168.42% 100.00%
P/EPS 32.85 60.52 39.14 47.34 25.61 7.17 3.98 42.14%
  YoY % -45.72% 54.62% -17.32% 84.85% 257.18% 80.15% -
  Horiz. % 825.38% 1,520.60% 983.42% 1,189.45% 643.47% 180.15% 100.00%
EY 3.04 1.65 2.56 2.11 3.90 13.95 25.10 -29.65%
  YoY % 84.24% -35.55% 21.33% -45.90% -72.04% -44.42% -
  Horiz. % 12.11% 6.57% 10.20% 8.41% 15.54% 55.58% 100.00%
DY 1.57 1.41 1.52 1.10 0.00 0.00 0.00 -
  YoY % 11.35% -7.24% 38.18% 0.00% 0.00% 0.00% -
  Horiz. % 142.73% 128.18% 138.18% 100.00% - - -
P/NAPS 2.46 3.00 2.84 3.43 2.23 0.52 0.36 37.73%
  YoY % -18.00% 5.63% -17.20% 53.81% 328.85% 44.44% -
  Horiz. % 683.33% 833.33% 788.89% 952.78% 619.44% 144.44% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS