Highlights

[PADINI] YoY Quarter Result on 2013-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     77.05%    YoY -     9.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 310,033 269,573 226,748 217,220 201,056 178,115 136,641 14.62%
  YoY % 15.01% 18.89% 4.39% 8.04% 12.88% 30.35% -
  Horiz. % 226.90% 197.29% 165.94% 158.97% 147.14% 130.35% 100.00%
PBT 39,639 44,306 26,738 38,962 34,480 36,740 25,651 7.52%
  YoY % -10.53% 65.70% -31.37% 13.00% -6.15% 43.23% -
  Horiz. % 154.53% 172.73% 104.24% 151.89% 134.42% 143.23% 100.00%
Tax -10,305 -8,259 -7,495 -11,225 -9,168 -9,794 -7,302 5.90%
  YoY % -24.77% -10.19% 33.23% -22.44% 6.39% -34.13% -
  Horiz. % 141.13% 113.11% 102.64% 153.73% 125.55% 134.13% 100.00%
NP 29,334 36,047 19,243 27,737 25,312 26,946 18,349 8.13%
  YoY % -18.62% 87.33% -30.62% 9.58% -6.06% 46.85% -
  Horiz. % 159.87% 196.45% 104.87% 151.16% 137.95% 146.85% 100.00%
NP to SH 28,616 31,830 19,243 27,737 25,312 26,946 18,349 7.68%
  YoY % -10.10% 65.41% -30.62% 9.58% -6.06% 46.85% -
  Horiz. % 155.95% 173.47% 104.87% 151.16% 137.95% 146.85% 100.00%
Tax Rate 26.00 % 18.64 % 28.03 % 28.81 % 26.59 % 26.66 % 28.47 % -1.50%
  YoY % 39.48% -33.50% -2.71% 8.35% -0.26% -6.36% -
  Horiz. % 91.32% 65.47% 98.45% 101.19% 93.40% 93.64% 100.00%
Total Cost 280,699 233,526 207,505 189,483 175,744 151,169 118,292 15.48%
  YoY % 20.20% 12.54% 9.51% 7.82% 16.26% 27.79% -
  Horiz. % 237.29% 197.41% 175.42% 160.18% 148.57% 127.79% 100.00%
Net Worth 481,801 424,838 388,166 381,587 348,939 308,893 252,545 11.36%
  YoY % 13.41% 9.45% 1.72% 9.36% 12.96% 22.31% -
  Horiz. % 190.78% 168.22% 153.70% 151.10% 138.17% 122.31% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 16,445 16,441 16,447 16,447 13,167 - - -
  YoY % 0.03% -0.04% 0.00% 24.91% 0.00% 0.00% -
  Horiz. % 124.90% 124.86% 124.91% 124.91% 100.00% - -
Div Payout % 57.47 % 51.65 % 85.47 % 59.30 % 52.02 % - % - % -
  YoY % 11.27% -39.57% 44.13% 13.99% 0.00% 0.00% -
  Horiz. % 110.48% 99.29% 164.30% 113.99% 100.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 481,801 424,838 388,166 381,587 348,939 308,893 252,545 11.36%
  YoY % 13.41% 9.45% 1.72% 9.36% 12.96% 22.31% -
  Horiz. % 190.78% 168.22% 153.70% 151.10% 138.17% 122.31% 100.00%
NOSH 657,839 657,644 657,909 657,909 658,376 657,219 131,534 30.74%
  YoY % 0.03% -0.04% 0.00% -0.07% 0.18% 399.66% -
  Horiz. % 500.13% 499.98% 500.18% 500.18% 500.54% 499.66% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.46 % 13.37 % 8.49 % 12.77 % 12.59 % 15.13 % 13.43 % -5.67%
  YoY % -29.24% 57.48% -33.52% 1.43% -16.79% 12.66% -
  Horiz. % 70.44% 99.55% 63.22% 95.09% 93.75% 112.66% 100.00%
ROE 5.94 % 7.49 % 4.96 % 7.27 % 7.25 % 8.72 % 7.27 % -3.31%
  YoY % -20.69% 51.01% -31.77% 0.28% -16.86% 19.94% -
  Horiz. % 81.71% 103.03% 68.23% 100.00% 99.72% 119.94% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.13 40.99 34.46 33.02 30.54 27.10 103.88 -12.33%
  YoY % 14.98% 18.95% 4.36% 8.12% 12.69% -73.91% -
  Horiz. % 45.37% 39.46% 33.17% 31.79% 29.40% 26.09% 100.00%
EPS 4.35 4.84 2.92 4.22 3.85 4.10 13.95 -17.64%
  YoY % -10.12% 65.75% -30.81% 9.61% -6.10% -70.61% -
  Horiz. % 31.18% 34.70% 20.93% 30.25% 27.60% 29.39% 100.00%
DPS 2.50 2.50 2.50 2.50 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 100.00% - -
NAPS 0.7324 0.6460 0.5900 0.5800 0.5300 0.4700 1.9200 -14.83%
  YoY % 13.37% 9.49% 1.72% 9.43% 12.77% -75.52% -
  Horiz. % 38.15% 33.65% 30.73% 30.21% 27.60% 24.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 47.12 40.97 34.46 33.02 30.56 27.07 20.77 14.61%
  YoY % 15.01% 18.89% 4.36% 8.05% 12.89% 30.33% -
  Horiz. % 226.87% 197.26% 165.91% 158.98% 147.14% 130.33% 100.00%
EPS 4.35 4.84 2.92 4.22 3.85 4.10 2.79 7.68%
  YoY % -10.12% 65.75% -30.81% 9.61% -6.10% 46.95% -
  Horiz. % 155.91% 173.48% 104.66% 151.25% 137.99% 146.95% 100.00%
DPS 2.50 2.50 2.50 2.50 2.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 100.00% - -
NAPS 0.7323 0.6457 0.5900 0.5800 0.5304 0.4695 0.3839 11.35%
  YoY % 13.41% 9.44% 1.72% 9.35% 12.97% 22.30% -
  Horiz. % 190.75% 168.19% 153.69% 151.08% 138.16% 122.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.8500 1.3500 1.9200 1.7600 2.1000 0.8700 0.9100 -
P/RPS 6.05 3.29 5.57 5.33 6.88 3.21 0.88 37.85%
  YoY % 83.89% -40.93% 4.50% -22.53% 114.33% 264.77% -
  Horiz. % 687.50% 373.86% 632.95% 605.68% 781.82% 364.77% 100.00%
P/EPS 65.52 27.89 65.64 41.75 54.62 21.22 6.52 46.85%
  YoY % 134.92% -57.51% 57.22% -23.56% 157.40% 225.46% -
  Horiz. % 1,004.91% 427.76% 1,006.75% 640.34% 837.73% 325.46% 100.00%
EY 1.53 3.59 1.52 2.40 1.83 4.71 15.33 -31.87%
  YoY % -57.38% 136.18% -36.67% 31.15% -61.15% -69.28% -
  Horiz. % 9.98% 23.42% 9.92% 15.66% 11.94% 30.72% 100.00%
DY 0.88 1.85 1.30 1.42 0.95 0.00 0.00 -
  YoY % -52.43% 42.31% -8.45% 49.47% 0.00% 0.00% -
  Horiz. % 92.63% 194.74% 136.84% 149.47% 100.00% - -
P/NAPS 3.89 2.09 3.25 3.03 3.96 1.85 0.47 42.18%
  YoY % 86.12% -35.69% 7.26% -23.48% 114.05% 293.62% -
  Horiz. % 827.66% 444.68% 691.49% 644.68% 842.55% 393.62% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 26/11/14 25/11/13 28/11/12 29/11/11 29/11/10 -
Price 2.8200 1.5900 1.7700 1.6500 1.8200 1.0500 1.0000 -
P/RPS 5.98 3.88 5.14 5.00 5.96 3.87 0.96 35.61%
  YoY % 54.12% -24.51% 2.80% -16.11% 54.01% 303.12% -
  Horiz. % 622.92% 404.17% 535.42% 520.83% 620.83% 403.12% 100.00%
P/EPS 64.83 32.85 60.52 39.14 47.34 25.61 7.17 44.29%
  YoY % 97.35% -45.72% 54.62% -17.32% 84.85% 257.18% -
  Horiz. % 904.18% 458.16% 844.07% 545.89% 660.25% 357.18% 100.00%
EY 1.54 3.04 1.65 2.56 2.11 3.90 13.95 -30.72%
  YoY % -49.34% 84.24% -35.55% 21.33% -45.90% -72.04% -
  Horiz. % 11.04% 21.79% 11.83% 18.35% 15.13% 27.96% 100.00%
DY 0.89 1.57 1.41 1.52 1.10 0.00 0.00 -
  YoY % -43.31% 11.35% -7.24% 38.18% 0.00% 0.00% -
  Horiz. % 80.91% 142.73% 128.18% 138.18% 100.00% - -
P/NAPS 3.85 2.46 3.00 2.84 3.43 2.23 0.52 39.57%
  YoY % 56.50% -18.00% 5.63% -17.20% 53.81% 328.85% -
  Horiz. % 740.38% 473.08% 576.92% 546.15% 659.62% 428.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+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