Highlights

[PADINI] YoY TTM Result on 2014-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -14.79%    YoY -     -27.42%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,609,831 1,427,922 1,115,517 887,201 832,422 754,282 660,674 15.99%
  YoY % 12.74% 28.01% 25.73% 6.58% 10.36% 14.17% -
  Horiz. % 243.66% 216.13% 168.85% 134.29% 126.00% 114.17% 100.00%
PBT 209,717 210,212 149,813 98,375 133,892 115,727 134,325 7.70%
  YoY % -0.24% 40.32% 52.29% -26.53% 15.70% -13.85% -
  Horiz. % 156.13% 156.50% 111.53% 73.24% 99.68% 86.15% 100.00%
Tax -54,230 -51,557 -36,692 -28,147 -37,128 -31,495 -36,366 6.88%
  YoY % -5.18% -40.51% -30.36% 24.19% -17.89% 13.39% -
  Horiz. % 149.12% 141.77% 100.90% 77.40% 102.10% 86.61% 100.00%
NP 155,487 158,655 113,121 70,228 96,764 84,232 97,959 8.00%
  YoY % -2.00% 40.25% 61.08% -27.42% 14.88% -14.01% -
  Horiz. % 158.73% 161.96% 115.48% 71.69% 98.78% 85.99% 100.00%
NP to SH 155,487 155,575 109,671 70,228 96,764 84,232 97,959 8.00%
  YoY % -0.06% 41.86% 56.16% -27.42% 14.88% -14.01% -
  Horiz. % 158.73% 158.82% 111.96% 71.69% 98.78% 85.99% 100.00%
Tax Rate 25.86 % 24.53 % 24.49 % 28.61 % 27.73 % 27.21 % 27.07 % -0.76%
  YoY % 5.42% 0.16% -14.40% 3.17% 1.91% 0.52% -
  Horiz. % 95.53% 90.62% 90.47% 105.69% 102.44% 100.52% 100.00%
Total Cost 1,454,344 1,269,267 1,002,396 816,973 735,658 670,050 562,715 17.13%
  YoY % 14.58% 26.62% 22.70% 11.05% 9.79% 19.07% -
  Horiz. % 258.45% 225.56% 178.14% 145.18% 130.73% 119.07% 100.00%
Net Worth 598,697 521,722 440,495 394,745 388,166 355,757 328,954 10.49%
  YoY % 14.75% 18.44% 11.59% 1.69% 9.11% 8.15% -
  Horiz. % 182.00% 158.60% 133.91% 120.00% 118.00% 108.15% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 75,659 75,651 65,790 65,790 69,070 52,674 39,450 11.45%
  YoY % 0.01% 14.99% 0.00% -4.75% 31.13% 33.52% -
  Horiz. % 191.78% 191.76% 166.77% 166.77% 175.08% 133.52% 100.00%
Div Payout % 48.66 % 48.63 % 59.99 % 93.68 % 71.38 % 62.53 % 40.27 % 3.20%
  YoY % 0.06% -18.94% -35.96% 31.24% 14.15% 55.28% -
  Horiz. % 120.83% 120.76% 148.97% 232.63% 177.25% 155.28% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 598,697 521,722 440,495 394,745 388,166 355,757 328,954 10.49%
  YoY % 14.75% 18.44% 11.59% 1.69% 9.11% 8.15% -
  Horiz. % 182.00% 158.60% 133.91% 120.00% 118.00% 108.15% 100.00%
NOSH 657,909 657,909 657,455 657,909 657,909 658,809 657,909 -
  YoY % -0.00% 0.07% -0.07% 0.00% -0.14% 0.14% -
  Horiz. % 100.00% 100.00% 99.93% 100.00% 100.00% 100.14% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.66 % 11.11 % 10.14 % 7.92 % 11.62 % 11.17 % 14.83 % -6.89%
  YoY % -13.05% 9.57% 28.03% -31.84% 4.03% -24.68% -
  Horiz. % 65.14% 74.92% 68.37% 53.41% 78.35% 75.32% 100.00%
ROE 25.97 % 29.82 % 24.90 % 17.79 % 24.93 % 23.68 % 29.78 % -2.25%
  YoY % -12.91% 19.76% 39.97% -28.64% 5.28% -20.48% -
  Horiz. % 87.21% 100.13% 83.61% 59.74% 83.71% 79.52% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 244.69 217.04 169.67 134.85 126.53 114.49 100.42 15.99%
  YoY % 12.74% 27.92% 25.82% 6.58% 10.52% 14.01% -
  Horiz. % 243.67% 216.13% 168.96% 134.29% 126.00% 114.01% 100.00%
EPS 23.63 23.65 16.68 10.67 14.71 12.79 14.89 7.99%
  YoY % -0.08% 41.79% 56.33% -27.46% 15.01% -14.10% -
  Horiz. % 158.70% 158.83% 112.02% 71.66% 98.79% 85.90% 100.00%
DPS 11.50 11.50 10.00 10.00 10.50 8.00 6.00 11.44%
  YoY % 0.00% 15.00% 0.00% -4.76% 31.25% 33.33% -
  Horiz. % 191.67% 191.67% 166.67% 166.67% 175.00% 133.33% 100.00%
NAPS 0.9100 0.7930 0.6700 0.6000 0.5900 0.5400 0.5000 10.49%
  YoY % 14.75% 18.36% 11.67% 1.69% 9.26% 8.00% -
  Horiz. % 182.00% 158.60% 134.00% 120.00% 118.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 244.69 217.04 169.55 134.85 126.53 114.65 100.42 15.99%
  YoY % 12.74% 28.01% 25.73% 6.58% 10.36% 14.17% -
  Horiz. % 243.67% 216.13% 168.84% 134.29% 126.00% 114.17% 100.00%
EPS 23.63 23.65 16.67 10.67 14.71 12.80 14.89 7.99%
  YoY % -0.08% 41.87% 56.23% -27.46% 14.92% -14.04% -
  Horiz. % 158.70% 158.83% 111.95% 71.66% 98.79% 85.96% 100.00%
DPS 11.50 11.50 10.00 10.00 10.50 8.01 6.00 11.44%
  YoY % 0.00% 15.00% 0.00% -4.76% 31.09% 33.50% -
  Horiz. % 191.67% 191.67% 166.67% 166.67% 175.00% 133.50% 100.00%
NAPS 0.9100 0.7930 0.6695 0.6000 0.5900 0.5407 0.5000 10.49%
  YoY % 14.75% 18.45% 11.58% 1.69% 9.12% 8.14% -
  Horiz. % 182.00% 158.60% 133.90% 120.00% 118.00% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.2800 2.5500 1.8700 1.4600 1.8100 1.8500 1.0900 -
P/RPS 2.16 1.17 1.10 1.08 1.43 1.62 1.09 12.06%
  YoY % 84.62% 6.36% 1.85% -24.48% -11.73% 48.62% -
  Horiz. % 198.17% 107.34% 100.92% 99.08% 131.19% 148.62% 100.00%
P/EPS 22.34 10.78 11.21 13.68 12.31 14.47 7.32 20.42%
  YoY % 107.24% -3.84% -18.06% 11.13% -14.93% 97.68% -
  Horiz. % 305.19% 147.27% 153.14% 186.89% 168.17% 197.68% 100.00%
EY 4.48 9.27 8.92 7.31 8.13 6.91 13.66 -16.94%
  YoY % -51.67% 3.92% 22.02% -10.09% 17.66% -49.41% -
  Horiz. % 32.80% 67.86% 65.30% 53.51% 59.52% 50.59% 100.00%
DY 2.18 4.51 5.35 6.85 5.80 4.32 5.50 -14.28%
  YoY % -51.66% -15.70% -21.90% 18.10% 34.26% -21.45% -
  Horiz. % 39.64% 82.00% 97.27% 124.55% 105.45% 78.55% 100.00%
P/NAPS 5.80 3.22 2.79 2.43 3.07 3.43 2.18 17.70%
  YoY % 80.12% 15.41% 14.81% -20.85% -10.50% 57.34% -
  Horiz. % 266.06% 147.71% 127.98% 111.47% 140.83% 157.34% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 20/02/17 23/02/16 26/02/15 26/02/14 26/02/13 28/02/12 -
Price 5.3500 2.5800 2.1800 1.4600 1.6600 1.8100 1.3300 -
P/RPS 2.19 1.19 1.28 1.08 1.31 1.58 1.32 8.80%
  YoY % 84.03% -7.03% 18.52% -17.56% -17.09% 19.70% -
  Horiz. % 165.91% 90.15% 96.97% 81.82% 99.24% 119.70% 100.00%
P/EPS 22.64 10.91 13.07 13.68 11.29 14.16 8.93 16.76%
  YoY % 107.52% -16.53% -4.46% 21.17% -20.27% 58.57% -
  Horiz. % 253.53% 122.17% 146.36% 153.19% 126.43% 158.57% 100.00%
EY 4.42 9.17 7.65 7.31 8.86 7.06 11.20 -14.34%
  YoY % -51.80% 19.87% 4.65% -17.49% 25.50% -36.96% -
  Horiz. % 39.46% 81.88% 68.30% 65.27% 79.11% 63.04% 100.00%
DY 2.15 4.46 4.59 6.85 6.33 4.42 4.51 -11.61%
  YoY % -51.79% -2.83% -32.99% 8.21% 43.21% -2.00% -
  Horiz. % 47.67% 98.89% 101.77% 151.88% 140.35% 98.00% 100.00%
P/NAPS 5.88 3.25 3.25 2.43 2.81 3.35 2.66 14.12%
  YoY % 80.92% 0.00% 33.74% -13.52% -16.12% 25.94% -
  Horiz. % 221.05% 122.18% 122.18% 91.35% 105.64% 125.94% 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.
 


 

223  477  525  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 ARMADA 0.34-0.035 
 DSONIC 1.17+0.13 
 SAPNRG 0.205-0.005 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.26+0.055 
 DSONIC-WA 0.505+0.12 
 MYEG 1.13-0.05 

TOP ARTICLES

1. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
2. Dayang versus Carimin & Uzma - Koon Yew Yin Koon Yew Yin's Blog
3. I Am Not Power Crazy - Has Dr M Taken a Step Too Far? AN UNFOLDING DRAMA (Sarawak Report) save malaysia!!!
4. Tuan Ibrahim: All PAS, Umno MPs signed SD for Muhyiddin to be PM save malaysia!!!
5. DAP reps say Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
6. [转贴] [Facebook live video:浅谈Kronologi Asia bhd (Krono)] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Thai AirAsia Announces Operational Results for 2019 Q4 Good Articles to Share
8. DAP’s Yeo says Pakatan went with Anwar as ‘Mahathir government’ would give Dr M carte blanche save malaysia!!!
Partners & Brokers