Highlights

[PADINI] YoY TTM Result on 2012-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -10.05%    YoY -     -14.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,115,517 887,201 832,422 754,282 660,674 532,277 487,683 14.78%
  YoY % 25.73% 6.58% 10.36% 14.17% 24.12% 9.14% -
  Horiz. % 228.74% 181.92% 170.69% 154.67% 135.47% 109.14% 100.00%
PBT 149,813 98,375 133,892 115,727 134,325 88,552 65,668 14.73%
  YoY % 52.29% -26.53% 15.70% -13.85% 51.69% 34.85% -
  Horiz. % 228.14% 149.81% 203.89% 176.23% 204.55% 134.85% 100.00%
Tax -36,692 -28,147 -37,128 -31,495 -36,366 -26,412 -17,346 13.29%
  YoY % -30.36% 24.19% -17.89% 13.39% -37.69% -52.27% -
  Horiz. % 211.53% 162.27% 214.04% 181.57% 209.65% 152.27% 100.00%
NP 113,121 70,228 96,764 84,232 97,959 62,140 48,322 15.22%
  YoY % 61.08% -27.42% 14.88% -14.01% 57.64% 28.60% -
  Horiz. % 234.10% 145.33% 200.25% 174.31% 202.72% 128.60% 100.00%
NP to SH 109,671 70,228 96,764 84,232 97,959 62,140 48,322 14.63%
  YoY % 56.16% -27.42% 14.88% -14.01% 57.64% 28.60% -
  Horiz. % 226.96% 145.33% 200.25% 174.31% 202.72% 128.60% 100.00%
Tax Rate 24.49 % 28.61 % 27.73 % 27.21 % 27.07 % 29.83 % 26.41 % -1.25%
  YoY % -14.40% 3.17% 1.91% 0.52% -9.25% 12.95% -
  Horiz. % 92.73% 108.33% 105.00% 103.03% 102.50% 112.95% 100.00%
Total Cost 1,002,396 816,973 735,658 670,050 562,715 470,137 439,361 14.73%
  YoY % 22.70% 11.05% 9.79% 19.07% 19.69% 7.00% -
  Horiz. % 228.15% 185.95% 167.44% 152.51% 128.08% 107.00% 100.00%
Net Worth 440,495 394,745 388,166 355,757 328,954 263,106 225,133 11.83%
  YoY % 11.59% 1.69% 9.11% 8.15% 25.03% 16.87% -
  Horiz. % 195.66% 175.34% 172.42% 158.02% 146.12% 116.87% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 65,790 65,790 69,070 52,674 39,450 3,949 7,923 42.28%
  YoY % 0.00% -4.75% 31.13% 33.52% 898.96% -50.16% -
  Horiz. % 830.31% 830.30% 871.71% 664.77% 497.88% 49.84% 100.00%
Div Payout % 59.99 % 93.68 % 71.38 % 62.53 % 40.27 % 6.36 % 16.40 % 24.12%
  YoY % -35.96% 31.24% 14.15% 55.28% 533.18% -61.22% -
  Horiz. % 365.79% 571.22% 435.24% 381.28% 245.55% 38.78% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 440,495 394,745 388,166 355,757 328,954 263,106 225,133 11.83%
  YoY % 11.59% 1.69% 9.11% 8.15% 25.03% 16.87% -
  Horiz. % 195.66% 175.34% 172.42% 158.02% 146.12% 116.87% 100.00%
NOSH 657,455 657,909 657,909 658,809 657,909 131,553 131,657 30.72%
  YoY % -0.07% 0.00% -0.14% 0.14% 400.11% -0.08% -
  Horiz. % 499.37% 499.71% 499.71% 500.40% 499.71% 99.92% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.14 % 7.92 % 11.62 % 11.17 % 14.83 % 11.67 % 9.91 % 0.38%
  YoY % 28.03% -31.84% 4.03% -24.68% 27.08% 17.76% -
  Horiz. % 102.32% 79.92% 117.26% 112.71% 149.65% 117.76% 100.00%
ROE 24.90 % 17.79 % 24.93 % 23.68 % 29.78 % 23.62 % 21.46 % 2.51%
  YoY % 39.97% -28.64% 5.28% -20.48% 26.08% 10.07% -
  Horiz. % 116.03% 82.90% 116.17% 110.34% 138.77% 110.07% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 169.67 134.85 126.53 114.49 100.42 404.61 370.42 -12.20%
  YoY % 25.82% 6.58% 10.52% 14.01% -75.18% 9.23% -
  Horiz. % 45.80% 36.40% 34.16% 30.91% 27.11% 109.23% 100.00%
EPS 16.68 10.67 14.71 12.79 14.89 47.24 36.70 -12.31%
  YoY % 56.33% -27.46% 15.01% -14.10% -68.48% 28.72% -
  Horiz. % 45.45% 29.07% 40.08% 34.85% 40.57% 128.72% 100.00%
DPS 10.00 10.00 10.50 8.00 6.00 3.00 6.00 8.88%
  YoY % 0.00% -4.76% 31.25% 33.33% 100.00% -50.00% -
  Horiz. % 166.67% 166.67% 175.00% 133.33% 100.00% 50.00% 100.00%
NAPS 0.6700 0.6000 0.5900 0.5400 0.5000 2.0000 1.7100 -14.45%
  YoY % 11.67% 1.69% 9.26% 8.00% -75.00% 16.96% -
  Horiz. % 39.18% 35.09% 34.50% 31.58% 29.24% 116.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 169.55 134.85 126.53 114.65 100.42 80.90 74.13 14.78%
  YoY % 25.73% 6.58% 10.36% 14.17% 24.13% 9.13% -
  Horiz. % 228.72% 181.91% 170.69% 154.66% 135.46% 109.13% 100.00%
EPS 16.67 10.67 14.71 12.80 14.89 9.45 7.34 14.64%
  YoY % 56.23% -27.46% 14.92% -14.04% 57.57% 28.75% -
  Horiz. % 227.11% 145.37% 200.41% 174.39% 202.86% 128.75% 100.00%
DPS 10.00 10.00 10.50 8.01 6.00 0.60 1.20 42.36%
  YoY % 0.00% -4.76% 31.09% 33.50% 900.00% -50.00% -
  Horiz. % 833.33% 833.33% 875.00% 667.50% 500.00% 50.00% 100.00%
NAPS 0.6695 0.6000 0.5900 0.5407 0.5000 0.3999 0.3422 11.83%
  YoY % 11.58% 1.69% 9.12% 8.14% 25.03% 16.86% -
  Horiz. % 195.65% 175.34% 172.41% 158.01% 146.11% 116.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.8700 1.4600 1.8100 1.8500 1.0900 1.0900 0.7500 -
P/RPS 1.10 1.08 1.43 1.62 1.09 0.27 0.20 32.84%
  YoY % 1.85% -24.48% -11.73% 48.62% 303.70% 35.00% -
  Horiz. % 550.00% 540.00% 715.00% 810.00% 545.00% 135.00% 100.00%
P/EPS 11.21 13.68 12.31 14.47 7.32 2.31 2.04 32.82%
  YoY % -18.06% 11.13% -14.93% 97.68% 216.88% 13.24% -
  Horiz. % 549.51% 670.59% 603.43% 709.31% 358.82% 113.24% 100.00%
EY 8.92 7.31 8.13 6.91 13.66 43.34 48.94 -24.69%
  YoY % 22.02% -10.09% 17.66% -49.41% -68.48% -11.44% -
  Horiz. % 18.23% 14.94% 16.61% 14.12% 27.91% 88.56% 100.00%
DY 5.35 6.85 5.80 4.32 5.50 2.75 8.00 -6.48%
  YoY % -21.90% 18.10% 34.26% -21.45% 100.00% -65.62% -
  Horiz. % 66.88% 85.62% 72.50% 54.00% 68.75% 34.38% 100.00%
P/NAPS 2.79 2.43 3.07 3.43 2.18 0.55 0.44 36.03%
  YoY % 14.81% -20.85% -10.50% 57.34% 296.36% 25.00% -
  Horiz. % 634.09% 552.27% 697.73% 779.55% 495.45% 125.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 26/02/14 26/02/13 28/02/12 25/02/11 25/02/10 -
Price 2.1800 1.4600 1.6600 1.8100 1.3300 1.0700 0.8500 -
P/RPS 1.28 1.08 1.31 1.58 1.32 0.26 0.23 33.10%
  YoY % 18.52% -17.56% -17.09% 19.70% 407.69% 13.04% -
  Horiz. % 556.52% 469.57% 569.57% 686.96% 573.91% 113.04% 100.00%
P/EPS 13.07 13.68 11.29 14.16 8.93 2.27 2.32 33.37%
  YoY % -4.46% 21.17% -20.27% 58.57% 293.39% -2.16% -
  Horiz. % 563.36% 589.66% 486.64% 610.34% 384.91% 97.84% 100.00%
EY 7.65 7.31 8.86 7.06 11.20 44.15 43.18 -25.05%
  YoY % 4.65% -17.49% 25.50% -36.96% -74.63% 2.25% -
  Horiz. % 17.72% 16.93% 20.52% 16.35% 25.94% 102.25% 100.00%
DY 4.59 6.85 6.33 4.42 4.51 2.80 7.06 -6.92%
  YoY % -32.99% 8.21% 43.21% -2.00% 61.07% -60.34% -
  Horiz. % 65.01% 97.03% 89.66% 62.61% 63.88% 39.66% 100.00%
P/NAPS 3.25 2.43 2.81 3.35 2.66 0.54 0.50 36.59%
  YoY % 33.74% -13.52% -16.12% 25.94% 392.59% 8.00% -
  Horiz. % 650.00% 486.00% 562.00% 670.00% 532.00% 108.00% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS