Highlights

[PADINI] YoY TTM Result on 2011-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     16.77%    YoY -     57.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 887,201 832,422 754,282 660,674 532,277 487,683 446,001 12.14%
  YoY % 6.58% 10.36% 14.17% 24.12% 9.14% 9.35% -
  Horiz. % 198.92% 186.64% 169.12% 148.13% 119.34% 109.35% 100.00%
PBT 98,375 133,892 115,727 134,325 88,552 65,668 67,870 6.38%
  YoY % -26.53% 15.70% -13.85% 51.69% 34.85% -3.24% -
  Horiz. % 144.95% 197.28% 170.51% 197.92% 130.47% 96.76% 100.00%
Tax -28,147 -37,128 -31,495 -36,366 -26,412 -17,346 -19,481 6.32%
  YoY % 24.19% -17.89% 13.39% -37.69% -52.27% 10.96% -
  Horiz. % 144.48% 190.59% 161.67% 186.67% 135.58% 89.04% 100.00%
NP 70,228 96,764 84,232 97,959 62,140 48,322 48,389 6.40%
  YoY % -27.42% 14.88% -14.01% 57.64% 28.60% -0.14% -
  Horiz. % 145.13% 199.97% 174.07% 202.44% 128.42% 99.86% 100.00%
NP to SH 70,228 96,764 84,232 97,959 62,140 48,322 48,377 6.41%
  YoY % -27.42% 14.88% -14.01% 57.64% 28.60% -0.11% -
  Horiz. % 145.17% 200.02% 174.12% 202.49% 128.45% 99.89% 100.00%
Tax Rate 28.61 % 27.73 % 27.21 % 27.07 % 29.83 % 26.41 % 28.70 % -0.05%
  YoY % 3.17% 1.91% 0.52% -9.25% 12.95% -7.98% -
  Horiz. % 99.69% 96.62% 94.81% 94.32% 103.94% 92.02% 100.00%
Total Cost 816,973 735,658 670,050 562,715 470,137 439,361 397,612 12.75%
  YoY % 11.05% 9.79% 19.07% 19.69% 7.00% 10.50% -
  Horiz. % 205.47% 185.02% 168.52% 141.52% 118.24% 110.50% 100.00%
Net Worth 394,745 388,166 355,757 328,954 263,106 225,133 194,800 12.49%
  YoY % 1.69% 9.11% 8.15% 25.03% 16.87% 15.57% -
  Horiz. % 202.64% 199.26% 182.63% 168.87% 135.06% 115.57% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 65,790 69,070 52,674 39,450 3,949 7,923 34,223 11.50%
  YoY % -4.75% 31.13% 33.52% 898.96% -50.16% -76.85% -
  Horiz. % 192.24% 201.82% 153.91% 115.27% 11.54% 23.15% 100.00%
Div Payout % 93.68 % 71.38 % 62.53 % 40.27 % 6.36 % 16.40 % 70.74 % 4.79%
  YoY % 31.24% 14.15% 55.28% 533.18% -61.22% -76.82% -
  Horiz. % 132.43% 100.90% 88.39% 56.93% 8.99% 23.18% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 394,745 388,166 355,757 328,954 263,106 225,133 194,800 12.49%
  YoY % 1.69% 9.11% 8.15% 25.03% 16.87% 15.57% -
  Horiz. % 202.64% 199.26% 182.63% 168.87% 135.06% 115.57% 100.00%
NOSH 657,909 657,909 658,809 657,909 131,553 131,657 131,622 30.74%
  YoY % 0.00% -0.14% 0.14% 400.11% -0.08% 0.03% -
  Horiz. % 499.85% 499.85% 500.53% 499.85% 99.95% 100.03% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.92 % 11.62 % 11.17 % 14.83 % 11.67 % 9.91 % 10.85 % -5.11%
  YoY % -31.84% 4.03% -24.68% 27.08% 17.76% -8.66% -
  Horiz. % 73.00% 107.10% 102.95% 136.68% 107.56% 91.34% 100.00%
ROE 17.79 % 24.93 % 23.68 % 29.78 % 23.62 % 21.46 % 24.83 % -5.40%
  YoY % -28.64% 5.28% -20.48% 26.08% 10.07% -13.57% -
  Horiz. % 71.65% 100.40% 95.37% 119.94% 95.13% 86.43% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 134.85 126.53 114.49 100.42 404.61 370.42 338.85 -14.23%
  YoY % 6.58% 10.52% 14.01% -75.18% 9.23% 9.32% -
  Horiz. % 39.80% 37.34% 33.79% 29.64% 119.41% 109.32% 100.00%
EPS 10.67 14.71 12.79 14.89 47.24 36.70 36.75 -18.62%
  YoY % -27.46% 15.01% -14.10% -68.48% 28.72% -0.14% -
  Horiz. % 29.03% 40.03% 34.80% 40.52% 128.54% 99.86% 100.00%
DPS 10.00 10.50 8.00 6.00 3.00 6.00 26.00 -14.72%
  YoY % -4.76% 31.25% 33.33% 100.00% -50.00% -76.92% -
  Horiz. % 38.46% 40.38% 30.77% 23.08% 11.54% 23.08% 100.00%
NAPS 0.6000 0.5900 0.5400 0.5000 2.0000 1.7100 1.4800 -13.96%
  YoY % 1.69% 9.26% 8.00% -75.00% 16.96% 15.54% -
  Horiz. % 40.54% 39.86% 36.49% 33.78% 135.14% 115.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 134.85 126.53 114.65 100.42 80.90 74.13 67.79 12.14%
  YoY % 6.58% 10.36% 14.17% 24.13% 9.13% 9.35% -
  Horiz. % 198.92% 186.65% 169.13% 148.13% 119.34% 109.35% 100.00%
EPS 10.67 14.71 12.80 14.89 9.45 7.34 7.35 6.41%
  YoY % -27.46% 14.92% -14.04% 57.57% 28.75% -0.14% -
  Horiz. % 145.17% 200.14% 174.15% 202.59% 128.57% 99.86% 100.00%
DPS 10.00 10.50 8.01 6.00 0.60 1.20 5.20 11.51%
  YoY % -4.76% 31.09% 33.50% 900.00% -50.00% -76.92% -
  Horiz. % 192.31% 201.92% 154.04% 115.38% 11.54% 23.08% 100.00%
NAPS 0.6000 0.5900 0.5407 0.5000 0.3999 0.3422 0.2961 12.49%
  YoY % 1.69% 9.12% 8.14% 25.03% 16.86% 15.57% -
  Horiz. % 202.63% 199.26% 182.61% 168.86% 135.06% 115.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4600 1.8100 1.8500 1.0900 1.0900 0.7500 0.4900 -
P/RPS 1.08 1.43 1.62 1.09 0.27 0.20 0.14 40.54%
  YoY % -24.48% -11.73% 48.62% 303.70% 35.00% 42.86% -
  Horiz. % 771.43% 1,021.43% 1,157.14% 778.57% 192.86% 142.86% 100.00%
P/EPS 13.68 12.31 14.47 7.32 2.31 2.04 1.33 47.44%
  YoY % 11.13% -14.93% 97.68% 216.88% 13.24% 53.38% -
  Horiz. % 1,028.57% 925.56% 1,087.97% 550.38% 173.68% 153.38% 100.00%
EY 7.31 8.13 6.91 13.66 43.34 48.94 75.01 -32.15%
  YoY % -10.09% 17.66% -49.41% -68.48% -11.44% -34.76% -
  Horiz. % 9.75% 10.84% 9.21% 18.21% 57.78% 65.24% 100.00%
DY 6.85 5.80 4.32 5.50 2.75 8.00 53.06 -28.90%
  YoY % 18.10% 34.26% -21.45% 100.00% -65.62% -84.92% -
  Horiz. % 12.91% 10.93% 8.14% 10.37% 5.18% 15.08% 100.00%
P/NAPS 2.43 3.07 3.43 2.18 0.55 0.44 0.33 39.46%
  YoY % -20.85% -10.50% 57.34% 296.36% 25.00% 33.33% -
  Horiz. % 736.36% 930.30% 1,039.39% 660.61% 166.67% 133.33% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 -
Price 1.4600 1.6600 1.8100 1.3300 1.0700 0.8500 0.5000 -
P/RPS 1.08 1.31 1.58 1.32 0.26 0.23 0.15 38.94%
  YoY % -17.56% -17.09% 19.70% 407.69% 13.04% 53.33% -
  Horiz. % 720.00% 873.33% 1,053.33% 880.00% 173.33% 153.33% 100.00%
P/EPS 13.68 11.29 14.16 8.93 2.27 2.32 1.36 46.90%
  YoY % 21.17% -20.27% 58.57% 293.39% -2.16% 70.59% -
  Horiz. % 1,005.88% 830.15% 1,041.18% 656.62% 166.91% 170.59% 100.00%
EY 7.31 8.86 7.06 11.20 44.15 43.18 73.51 -31.92%
  YoY % -17.49% 25.50% -36.96% -74.63% 2.25% -41.26% -
  Horiz. % 9.94% 12.05% 9.60% 15.24% 60.06% 58.74% 100.00%
DY 6.85 6.33 4.42 4.51 2.80 7.06 52.00 -28.66%
  YoY % 8.21% 43.21% -2.00% 61.07% -60.34% -86.42% -
  Horiz. % 13.17% 12.17% 8.50% 8.67% 5.38% 13.58% 100.00%
P/NAPS 2.43 2.81 3.35 2.66 0.54 0.50 0.34 38.77%
  YoY % -13.52% -16.12% 25.94% 392.59% 8.00% 47.06% -
  Horiz. % 714.71% 826.47% 985.29% 782.35% 158.82% 147.06% 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