Highlights

[PADINI] YoY TTM 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 -     -2.64%    YoY -     26.54%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 977,904 866,258 789,765 726,112 558,561 522,949 477,059 12.70%
  YoY % 12.89% 9.69% 8.77% 30.00% 6.81% 9.62% -
  Horiz. % 204.99% 181.58% 165.55% 152.21% 117.08% 109.62% 100.00%
PBT 111,835 125,719 117,340 129,689 104,632 86,280 67,611 8.75%
  YoY % -11.04% 7.14% -9.52% 23.95% 21.27% 27.61% -
  Horiz. % 165.41% 185.94% 173.55% 191.82% 154.76% 127.61% 100.00%
Tax -31,433 -34,806 -32,265 -34,408 -29,337 -25,306 -18,077 9.65%
  YoY % 9.69% -7.88% 6.23% -17.29% -15.93% -39.99% -
  Horiz. % 173.88% 192.54% 178.49% 190.34% 162.29% 139.99% 100.00%
NP 80,402 90,913 85,075 95,281 75,295 60,974 49,534 8.40%
  YoY % -11.56% 6.86% -10.71% 26.54% 23.49% 23.10% -
  Horiz. % 162.32% 183.54% 171.75% 192.35% 152.01% 123.10% 100.00%
NP to SH 80,223 90,913 85,075 95,281 75,295 60,974 49,534 8.36%
  YoY % -11.76% 6.86% -10.71% 26.54% 23.49% 23.10% -
  Horiz. % 161.96% 183.54% 171.75% 192.35% 152.01% 123.10% 100.00%
Tax Rate 28.11 % 27.69 % 27.50 % 26.53 % 28.04 % 29.33 % 26.74 % 0.84%
  YoY % 1.52% 0.69% 3.66% -5.39% -4.40% 9.69% -
  Horiz. % 105.12% 103.55% 102.84% 99.21% 104.86% 109.69% 100.00%
Total Cost 897,502 775,345 704,690 630,831 483,266 461,975 427,525 13.15%
  YoY % 15.76% 10.03% 11.71% 30.53% 4.61% 8.06% -
  Horiz. % 209.93% 181.36% 164.83% 147.55% 113.04% 108.06% 100.00%
Net Worth 408,346 386,842 375,194 342,337 282,642 131,638 204,694 12.19%
  YoY % 5.56% 3.10% 9.60% 21.12% 114.71% -35.69% -
  Horiz. % 199.49% 188.99% 183.29% 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 65,836 75,631 52,650 39,487 26,292 3,949 28,983 14.65%
  YoY % -12.95% 43.65% 33.33% 50.19% 565.77% -86.37% -
  Horiz. % 227.15% 260.95% 181.66% 136.24% 90.72% 13.63% 100.00%
Div Payout % 82.07 % 83.19 % 61.89 % 41.44 % 34.92 % 6.48 % 58.51 % 5.80%
  YoY % -1.35% 34.42% 49.35% 18.67% 438.89% -88.92% -
  Horiz. % 140.27% 142.18% 105.78% 70.83% 59.68% 11.08% 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 408,346 386,842 375,194 342,337 282,642 131,638 204,694 12.19%
  YoY % 5.56% 3.10% 9.60% 21.12% 114.71% -35.69% -
  Horiz. % 199.49% 188.99% 183.29% 167.24% 138.08% 64.31% 100.00%
NOSH 658,623 656,778 658,235 658,340 657,309 131,638 132,060 30.69%
  YoY % 0.28% -0.22% -0.02% 0.16% 399.33% -0.32% -
  Horiz. % 498.73% 497.33% 498.43% 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 8.22 % 10.49 % 10.77 % 13.12 % 13.48 % 11.66 % 10.38 % -3.81%
  YoY % -21.64% -2.60% -17.91% -2.67% 15.61% 12.33% -
  Horiz. % 79.19% 101.06% 103.76% 126.40% 129.87% 112.33% 100.00%
ROE 19.65 % 23.50 % 22.67 % 27.83 % 26.64 % 46.32 % 24.20 % -3.41%
  YoY % -16.38% 3.66% -18.54% 4.47% -42.49% 91.40% -
  Horiz. % 81.20% 97.11% 93.68% 115.00% 110.08% 191.40% 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 148.48 131.89 119.98 110.29 84.98 397.26 361.24 -13.77%
  YoY % 12.58% 9.93% 8.79% 29.78% -78.61% 9.97% -
  Horiz. % 41.10% 36.51% 33.21% 30.53% 23.52% 109.97% 100.00%
EPS 12.18 13.84 12.92 14.47 11.46 46.32 37.51 -17.09%
  YoY % -11.99% 7.12% -10.71% 26.27% -75.26% 23.49% -
  Horiz. % 32.47% 36.90% 34.44% 38.58% 30.55% 123.49% 100.00%
DPS 10.00 11.50 8.00 6.00 4.00 3.00 22.00 -12.31%
  YoY % -13.04% 43.75% 33.33% 50.00% 33.33% -86.36% -
  Horiz. % 45.45% 52.27% 36.36% 27.27% 18.18% 13.64% 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 148.64 131.67 120.04 110.37 84.90 79.49 72.51 12.70%
  YoY % 12.89% 9.69% 8.76% 30.00% 6.81% 9.63% -
  Horiz. % 204.99% 181.59% 165.55% 152.21% 117.09% 109.63% 100.00%
EPS 12.19 13.82 12.93 14.48 11.44 9.27 7.53 8.36%
  YoY % -11.79% 6.88% -10.70% 26.57% 23.41% 23.11% -
  Horiz. % 161.89% 183.53% 171.71% 192.30% 151.93% 123.11% 100.00%
DPS 10.01 11.50 8.00 6.00 4.00 0.60 4.41 14.63%
  YoY % -12.96% 43.75% 33.33% 50.00% 566.67% -86.39% -
  Horiz. % 226.98% 260.77% 181.41% 136.05% 90.70% 13.61% 100.00%
NAPS 0.6207 0.5880 0.5703 0.5203 0.4296 0.2001 0.3111 12.20%
  YoY % 5.56% 3.10% 9.61% 21.11% 114.69% -35.68% -
  Horiz. % 199.52% 189.01% 183.32% 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 0.90 1.49 1.58 1.67 1.25 0.19 0.13 38.03%
  YoY % -39.60% -5.70% -5.39% 33.60% 557.89% 46.15% -
  Horiz. % 692.31% 1,146.15% 1,215.38% 1,284.62% 961.54% 146.15% 100.00%
P/EPS 10.92 14.23 14.62 12.71 9.25 1.64 1.28 42.92%
  YoY % -23.26% -2.67% 15.03% 37.41% 464.02% 28.13% -
  Horiz. % 853.12% 1,111.72% 1,142.19% 992.97% 722.66% 128.12% 100.00%
EY 9.16 7.03 6.84 7.87 10.81 60.95 78.14 -30.03%
  YoY % 30.30% 2.78% -13.09% -27.20% -82.26% -22.00% -
  Horiz. % 11.72% 9.00% 8.75% 10.07% 13.83% 78.00% 100.00%
DY 7.52 5.84 4.23 3.26 3.77 3.95 45.83 -26.00%
  YoY % 28.77% 38.06% 29.75% -13.53% -4.56% -91.38% -
  Horiz. % 16.41% 12.74% 9.23% 7.11% 8.23% 8.62% 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 0.91 1.43 1.38 2.11 1.05 0.21 0.15 35.03%
  YoY % -36.36% 3.62% -34.60% 100.95% 400.00% 40.00% -
  Horiz. % 606.67% 953.33% 920.00% 1,406.67% 700.00% 140.00% 100.00%
P/EPS 11.08 13.65 12.84 16.10 7.77 1.77 1.44 40.48%
  YoY % -18.83% 6.31% -20.25% 107.21% 338.98% 22.92% -
  Horiz. % 769.44% 947.92% 891.67% 1,118.06% 539.58% 122.92% 100.00%
EY 9.02 7.32 7.79 6.21 12.87 56.49 69.46 -28.83%
  YoY % 23.22% -6.03% 25.44% -51.75% -77.22% -18.67% -
  Horiz. % 12.99% 10.54% 11.22% 8.94% 18.53% 81.33% 100.00%
DY 7.41 6.08 4.82 2.58 4.49 3.66 40.74 -24.72%
  YoY % 21.87% 26.14% 86.82% -42.54% 22.68% -91.02% -
  Horiz. % 18.19% 14.92% 11.83% 6.33% 11.02% 8.98% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

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