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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers