Highlights

[PADINI] YoY TTM Result on 2013-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     0.70%    YoY -     -10.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,301,193 977,904 866,258 789,765 726,112 558,561 522,949 16.39%
  YoY % 33.06% 12.89% 9.69% 8.77% 30.00% 6.81% -
  Horiz. % 248.82% 187.00% 165.65% 151.02% 138.85% 106.81% 100.00%
PBT 186,665 111,835 125,719 117,340 129,689 104,632 86,280 13.71%
  YoY % 66.91% -11.04% 7.14% -9.52% 23.95% 21.27% -
  Horiz. % 216.35% 129.62% 145.71% 136.00% 150.31% 121.27% 100.00%
Tax -48,748 -31,433 -34,806 -32,265 -34,408 -29,337 -25,306 11.54%
  YoY % -55.09% 9.69% -7.88% 6.23% -17.29% -15.93% -
  Horiz. % 192.63% 124.21% 137.54% 127.50% 135.97% 115.93% 100.00%
NP 137,917 80,402 90,913 85,075 95,281 75,295 60,974 14.56%
  YoY % 71.53% -11.56% 6.86% -10.71% 26.54% 23.49% -
  Horiz. % 226.19% 131.86% 149.10% 139.53% 156.26% 123.49% 100.00%
NP to SH 137,385 80,223 90,913 85,075 95,281 75,295 60,974 14.48%
  YoY % 71.25% -11.76% 6.86% -10.71% 26.54% 23.49% -
  Horiz. % 225.32% 131.57% 149.10% 139.53% 156.26% 123.49% 100.00%
Tax Rate 26.12 % 28.11 % 27.69 % 27.50 % 26.53 % 28.04 % 29.33 % -1.91%
  YoY % -7.08% 1.52% 0.69% 3.66% -5.39% -4.40% -
  Horiz. % 89.06% 95.84% 94.41% 93.76% 90.45% 95.60% 100.00%
Total Cost 1,163,276 897,502 775,345 704,690 630,831 483,266 461,975 16.62%
  YoY % 29.61% 15.76% 10.03% 11.71% 30.53% 4.61% -
  Horiz. % 251.80% 194.28% 167.83% 152.54% 136.55% 104.61% 100.00%
Net Worth 466,937 408,346 386,842 375,194 342,337 282,642 131,638 23.47%
  YoY % 14.35% 5.56% 3.10% 9.60% 21.12% 114.71% -
  Horiz. % 354.71% 310.20% 293.87% 285.02% 260.06% 214.71% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 75,646 65,836 75,631 52,650 39,487 26,292 3,949 63.50%
  YoY % 14.90% -12.95% 43.65% 33.33% 50.19% 565.77% -
  Horiz. % 1,915.51% 1,667.09% 1,915.12% 1,333.21% 999.90% 665.77% 100.00%
Div Payout % 55.06 % 82.07 % 83.19 % 61.89 % 41.44 % 34.92 % 6.48 % 42.80%
  YoY % -32.91% -1.35% 34.42% 49.35% 18.67% 438.89% -
  Horiz. % 849.69% 1,266.51% 1,283.80% 955.09% 639.51% 538.89% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 466,937 408,346 386,842 375,194 342,337 282,642 131,638 23.47%
  YoY % 14.35% 5.56% 3.10% 9.60% 21.12% 114.71% -
  Horiz. % 354.71% 310.20% 293.87% 285.02% 260.06% 214.71% 100.00%
NOSH 657,658 658,623 656,778 658,235 658,340 657,309 131,638 30.72%
  YoY % -0.15% 0.28% -0.22% -0.02% 0.16% 399.33% -
  Horiz. % 499.59% 500.33% 498.93% 500.03% 500.11% 499.33% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.60 % 8.22 % 10.49 % 10.77 % 13.12 % 13.48 % 11.66 % -1.57%
  YoY % 28.95% -21.64% -2.60% -17.91% -2.67% 15.61% -
  Horiz. % 90.91% 70.50% 89.97% 92.37% 112.52% 115.61% 100.00%
ROE 29.42 % 19.65 % 23.50 % 22.67 % 27.83 % 26.64 % 46.32 % -7.28%
  YoY % 49.72% -16.38% 3.66% -18.54% 4.47% -42.49% -
  Horiz. % 63.51% 42.42% 50.73% 48.94% 60.08% 57.51% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 197.85 148.48 131.89 119.98 110.29 84.98 397.26 -10.96%
  YoY % 33.25% 12.58% 9.93% 8.79% 29.78% -78.61% -
  Horiz. % 49.80% 37.38% 33.20% 30.20% 27.76% 21.39% 100.00%
EPS 20.89 12.18 13.84 12.92 14.47 11.46 46.32 -12.42%
  YoY % 71.51% -11.99% 7.12% -10.71% 26.27% -75.26% -
  Horiz. % 45.10% 26.30% 29.88% 27.89% 31.24% 24.74% 100.00%
DPS 11.50 10.00 11.50 8.00 6.00 4.00 3.00 25.08%
  YoY % 15.00% -13.04% 43.75% 33.33% 50.00% 33.33% -
  Horiz. % 383.33% 333.33% 383.33% 266.67% 200.00% 133.33% 100.00%
NAPS 0.7100 0.6200 0.5890 0.5700 0.5200 0.4300 1.0000 -5.54%
  YoY % 14.52% 5.26% 3.33% 9.62% 20.93% -57.00% -
  Horiz. % 71.00% 62.00% 58.90% 57.00% 52.00% 43.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 197.78 148.64 131.67 120.04 110.37 84.90 79.49 16.39%
  YoY % 33.06% 12.89% 9.69% 8.76% 30.00% 6.81% -
  Horiz. % 248.81% 186.99% 165.64% 151.01% 138.85% 106.81% 100.00%
EPS 20.88 12.19 13.82 12.93 14.48 11.44 9.27 14.48%
  YoY % 71.29% -11.79% 6.88% -10.70% 26.57% 23.41% -
  Horiz. % 225.24% 131.50% 149.08% 139.48% 156.20% 123.41% 100.00%
DPS 11.50 10.01 11.50 8.00 6.00 4.00 0.60 63.52%
  YoY % 14.89% -12.96% 43.75% 33.33% 50.00% 566.67% -
  Horiz. % 1,916.67% 1,668.33% 1,916.67% 1,333.33% 1,000.00% 666.67% 100.00%
NAPS 0.7097 0.6207 0.5880 0.5703 0.5203 0.4296 0.2001 23.47%
  YoY % 14.34% 5.56% 3.10% 9.61% 21.11% 114.69% -
  Horiz. % 354.67% 310.19% 293.85% 285.01% 260.02% 214.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.3700 1.3300 1.9700 1.8900 1.8400 1.0600 0.7600 -
P/RPS 1.20 0.90 1.49 1.58 1.67 1.25 0.19 35.92%
  YoY % 33.33% -39.60% -5.70% -5.39% 33.60% 557.89% -
  Horiz. % 631.58% 473.68% 784.21% 831.58% 878.95% 657.89% 100.00%
P/EPS 11.35 10.92 14.23 14.62 12.71 9.25 1.64 38.01%
  YoY % 3.94% -23.26% -2.67% 15.03% 37.41% 464.02% -
  Horiz. % 692.07% 665.85% 867.68% 891.46% 775.00% 564.02% 100.00%
EY 8.81 9.16 7.03 6.84 7.87 10.81 60.95 -27.54%
  YoY % -3.82% 30.30% 2.78% -13.09% -27.20% -82.26% -
  Horiz. % 14.45% 15.03% 11.53% 11.22% 12.91% 17.74% 100.00%
DY 4.85 7.52 5.84 4.23 3.26 3.77 3.95 3.48%
  YoY % -35.51% 28.77% 38.06% 29.75% -13.53% -4.56% -
  Horiz. % 122.78% 190.38% 147.85% 107.09% 82.53% 95.44% 100.00%
P/NAPS 3.34 2.15 3.34 3.32 3.54 2.47 0.76 27.96%
  YoY % 55.35% -35.63% 0.60% -6.21% 43.32% 225.00% -
  Horiz. % 439.47% 282.89% 439.47% 436.84% 465.79% 325.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 18/08/15 27/08/14 28/08/13 29/08/12 26/08/11 26/08/10 -
Price 2.6300 1.3500 1.8900 1.6600 2.3300 0.8900 0.8200 -
P/RPS 1.33 0.91 1.43 1.38 2.11 1.05 0.21 35.98%
  YoY % 46.15% -36.36% 3.62% -34.60% 100.95% 400.00% -
  Horiz. % 633.33% 433.33% 680.95% 657.14% 1,004.76% 500.00% 100.00%
P/EPS 12.59 11.08 13.65 12.84 16.10 7.77 1.77 38.64%
  YoY % 13.63% -18.83% 6.31% -20.25% 107.21% 338.98% -
  Horiz. % 711.30% 625.99% 771.19% 725.42% 909.60% 438.98% 100.00%
EY 7.94 9.02 7.32 7.79 6.21 12.87 56.49 -27.87%
  YoY % -11.97% 23.22% -6.03% 25.44% -51.75% -77.22% -
  Horiz. % 14.06% 15.97% 12.96% 13.79% 10.99% 22.78% 100.00%
DY 4.37 7.41 6.08 4.82 2.58 4.49 3.66 3.00%
  YoY % -41.03% 21.87% 26.14% 86.82% -42.54% 22.68% -
  Horiz. % 119.40% 202.46% 166.12% 131.69% 70.49% 122.68% 100.00%
P/NAPS 3.70 2.18 3.21 2.91 4.48 2.07 0.82 28.52%
  YoY % 69.72% -32.09% 10.31% -35.04% 116.43% 152.44% -
  Horiz. % 451.22% 265.85% 391.46% 354.88% 546.34% 252.44% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

347  385  478  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.48+0.035 
 GAMUDA-WE 0.145+0.025 
 HIBISCS 0.515-0.02 
 MLAB 0.02+0.005 
 ARMADA 0.18-0.005 
 VC 0.07+0.01 
 MRCB-WB 0.105+0.03 
 HIBISCS-WC 0.135-0.005 
 IWCITY 0.48+0.04 
 LAMBO 0.01-0.005 

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