Highlights

[PADINI] YoY TTM Result on 2012-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -0.10%    YoY -     41.29%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 951,969 847,286 782,266 688,720 540,804 507,478 462,612 12.77%
  YoY % 12.36% 8.31% 13.58% 27.35% 6.57% 9.70% -
  Horiz. % 205.78% 183.15% 169.10% 148.88% 116.90% 109.70% 100.00%
PBT 109,284 128,719 117,033 132,899 98,086 74,035 64,344 9.23%
  YoY % -15.10% 9.99% -11.94% 35.49% 32.49% 15.06% -
  Horiz. % 169.84% 200.05% 181.89% 206.54% 152.44% 115.06% 100.00%
Tax -33,576 -35,382 -32,548 -35,039 -28,826 -19,469 -18,759 10.18%
  YoY % 5.10% -8.71% 7.11% -21.55% -48.06% -3.78% -
  Horiz. % 178.99% 188.61% 173.51% 186.79% 153.66% 103.78% 100.00%
NP 75,708 93,337 84,485 97,860 69,260 54,566 45,585 8.82%
  YoY % -18.89% 10.48% -13.67% 41.29% 26.93% 19.70% -
  Horiz. % 166.08% 204.75% 185.34% 214.68% 151.94% 119.70% 100.00%
NP to SH 75,708 93,337 84,485 97,860 69,260 54,566 45,584 8.82%
  YoY % -18.89% 10.48% -13.67% 41.29% 26.93% 19.70% -
  Horiz. % 166.08% 204.76% 185.34% 214.68% 151.94% 119.70% 100.00%
Tax Rate 30.72 % 27.49 % 27.81 % 26.37 % 29.39 % 26.30 % 29.15 % 0.88%
  YoY % 11.75% -1.15% 5.46% -10.28% 11.75% -9.78% -
  Horiz. % 105.39% 94.31% 95.40% 90.46% 100.82% 90.22% 100.00%
Total Cost 876,261 753,949 697,781 590,860 471,544 452,912 417,027 13.17%
  YoY % 16.22% 8.05% 18.10% 25.30% 4.11% 8.60% -
  Horiz. % 210.12% 180.79% 167.32% 141.68% 113.07% 108.60% 100.00%
Net Worth 403,298 388,166 367,980 335,533 276,067 131,600 206,498 11.80%
  YoY % 3.90% 5.49% 9.67% 21.54% 109.78% -36.27% -
  Horiz. % 195.30% 187.98% 178.20% 162.49% 133.69% 63.73% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 65,790 72,376 52,652 39,462 17,095 7,923 34,223 11.50%
  YoY % -9.10% 37.46% 33.42% 130.84% 115.75% -76.85% -
  Horiz. % 192.24% 211.48% 153.85% 115.31% 49.95% 23.15% 100.00%
Div Payout % 86.90 % 77.54 % 62.32 % 40.33 % 24.68 % 14.52 % 75.08 % 2.47%
  YoY % 12.07% 24.42% 54.53% 63.41% 69.97% -80.66% -
  Horiz. % 115.74% 103.28% 83.00% 53.72% 32.87% 19.34% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 403,298 388,166 367,980 335,533 276,067 131,600 206,498 11.80%
  YoY % 3.90% 5.49% 9.67% 21.54% 109.78% -36.27% -
  Horiz. % 195.30% 187.98% 178.20% 162.49% 133.69% 63.73% 100.00%
NOSH 657,909 657,909 657,108 657,909 657,304 131,600 131,527 30.76%
  YoY % 0.00% 0.12% -0.12% 0.09% 399.47% 0.06% -
  Horiz. % 500.21% 500.21% 499.60% 500.21% 499.75% 100.06% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.95 % 11.02 % 10.80 % 14.21 % 12.81 % 10.75 % 9.85 % -3.51%
  YoY % -27.86% 2.04% -24.00% 10.93% 19.16% 9.14% -
  Horiz. % 80.71% 111.88% 109.64% 144.26% 130.05% 109.14% 100.00%
ROE 18.77 % 24.05 % 22.96 % 29.17 % 25.09 % 41.46 % 22.07 % -2.66%
  YoY % -21.95% 4.75% -21.29% 16.26% -39.48% 87.86% -
  Horiz. % 85.05% 108.97% 104.03% 132.17% 113.68% 187.86% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 144.70 128.78 119.05 104.68 82.28 385.62 351.72 -13.75%
  YoY % 12.36% 8.17% 13.73% 27.22% -78.66% 9.64% -
  Horiz. % 41.14% 36.61% 33.85% 29.76% 23.39% 109.64% 100.00%
EPS 11.51 14.19 12.86 14.87 10.54 41.46 34.66 -16.78%
  YoY % -18.89% 10.34% -13.52% 41.08% -74.58% 19.62% -
  Horiz. % 33.21% 40.94% 37.10% 42.90% 30.41% 119.62% 100.00%
DPS 10.00 11.00 8.00 6.00 2.60 6.00 26.00 -14.72%
  YoY % -9.09% 37.50% 33.33% 130.77% -56.67% -76.92% -
  Horiz. % 38.46% 42.31% 30.77% 23.08% 10.00% 23.08% 100.00%
NAPS 0.6130 0.5900 0.5600 0.5100 0.4200 1.0000 1.5700 -14.50%
  YoY % 3.90% 5.36% 9.80% 21.43% -58.00% -36.31% -
  Horiz. % 39.04% 37.58% 35.67% 32.48% 26.75% 63.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 144.70 128.78 118.90 104.68 82.20 77.13 70.32 12.77%
  YoY % 12.36% 8.31% 13.58% 27.35% 6.57% 9.68% -
  Horiz. % 205.77% 183.13% 169.08% 148.86% 116.89% 109.68% 100.00%
EPS 11.51 14.19 12.84 14.87 10.53 8.29 6.93 8.82%
  YoY % -18.89% 10.51% -13.65% 41.22% 27.02% 19.62% -
  Horiz. % 166.09% 204.76% 185.28% 214.57% 151.95% 119.62% 100.00%
DPS 10.00 11.00 8.00 6.00 2.60 1.20 5.20 11.51%
  YoY % -9.09% 37.50% 33.33% 130.77% 116.67% -76.92% -
  Horiz. % 192.31% 211.54% 153.85% 115.38% 50.00% 23.08% 100.00%
NAPS 0.6130 0.5900 0.5593 0.5100 0.4196 0.2000 0.3139 11.80%
  YoY % 3.90% 5.49% 9.67% 21.54% 109.80% -36.29% -
  Horiz. % 195.29% 187.96% 178.18% 162.47% 133.67% 63.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4600 1.9100 1.9200 1.4500 1.0600 0.7600 0.4700 -
P/RPS 1.01 1.48 1.61 1.39 1.29 0.20 0.13 40.71%
  YoY % -31.76% -8.07% 15.83% 7.75% 545.00% 53.85% -
  Horiz. % 776.92% 1,138.46% 1,238.46% 1,069.23% 992.31% 153.85% 100.00%
P/EPS 12.69 13.46 14.93 9.75 10.06 1.83 1.36 45.07%
  YoY % -5.72% -9.85% 53.13% -3.08% 449.73% 34.56% -
  Horiz. % 933.09% 989.71% 1,097.79% 716.91% 739.71% 134.56% 100.00%
EY 7.88 7.43 6.70 10.26 9.94 54.56 73.74 -31.10%
  YoY % 6.06% 10.90% -34.70% 3.22% -81.78% -26.01% -
  Horiz. % 10.69% 10.08% 9.09% 13.91% 13.48% 73.99% 100.00%
DY 6.85 5.76 4.17 4.14 2.45 7.89 55.32 -29.39%
  YoY % 18.92% 38.13% 0.72% 68.98% -68.95% -85.74% -
  Horiz. % 12.38% 10.41% 7.54% 7.48% 4.43% 14.26% 100.00%
P/NAPS 2.38 3.24 3.43 2.84 2.52 0.76 0.30 41.20%
  YoY % -26.54% -5.54% 20.77% 12.70% 231.58% 153.33% -
  Horiz. % 793.33% 1,080.00% 1,143.33% 946.67% 840.00% 253.33% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/05/15 28/05/14 30/05/13 30/05/12 30/05/11 27/05/10 28/05/09 -
Price 1.3500 2.0300 2.0800 1.8000 1.0800 0.7200 0.5900 -
P/RPS 0.93 1.58 1.75 1.72 1.31 0.19 0.17 32.72%
  YoY % -41.14% -9.71% 1.74% 31.30% 589.47% 11.76% -
  Horiz. % 547.06% 929.41% 1,029.41% 1,011.76% 770.59% 111.76% 100.00%
P/EPS 11.73 14.31 16.18 12.10 10.25 1.74 1.70 37.96%
  YoY % -18.03% -11.56% 33.72% 18.05% 489.08% 2.35% -
  Horiz. % 690.00% 841.76% 951.76% 711.76% 602.94% 102.35% 100.00%
EY 8.52 6.99 6.18 8.26 9.76 57.59 58.74 -27.50%
  YoY % 21.89% 13.11% -25.18% -15.37% -83.05% -1.96% -
  Horiz. % 14.50% 11.90% 10.52% 14.06% 16.62% 98.04% 100.00%
DY 7.41 5.42 3.85 3.33 2.41 8.33 44.07 -25.70%
  YoY % 36.72% 40.78% 15.62% 38.17% -71.07% -81.10% -
  Horiz. % 16.81% 12.30% 8.74% 7.56% 5.47% 18.90% 100.00%
P/NAPS 2.20 3.44 3.71 3.53 2.57 0.72 0.38 33.98%
  YoY % -36.05% -7.28% 5.10% 37.35% 256.94% 89.47% -
  Horiz. % 578.95% 905.26% 976.32% 928.95% 676.32% 189.47% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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