Highlights

[PADINI] YoY TTM Result on 2013-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     0.30%    YoY -     -13.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,174,262 951,969 847,286 782,266 688,720 540,804 507,478 14.99%
  YoY % 23.35% 12.36% 8.31% 13.58% 27.35% 6.57% -
  Horiz. % 231.39% 187.59% 166.96% 154.15% 135.71% 106.57% 100.00%
PBT 157,124 109,284 128,719 117,033 132,899 98,086 74,035 13.35%
  YoY % 43.78% -15.10% 9.99% -11.94% 35.49% 32.49% -
  Horiz. % 212.23% 147.61% 173.86% 158.08% 179.51% 132.49% 100.00%
Tax -38,916 -33,576 -35,382 -32,548 -35,039 -28,826 -19,469 12.22%
  YoY % -15.90% 5.10% -8.71% 7.11% -21.55% -48.06% -
  Horiz. % 199.89% 172.46% 181.74% 167.18% 179.97% 148.06% 100.00%
NP 118,208 75,708 93,337 84,485 97,860 69,260 54,566 13.74%
  YoY % 56.14% -18.89% 10.48% -13.67% 41.29% 26.93% -
  Horiz. % 216.63% 138.75% 171.05% 154.83% 179.34% 126.93% 100.00%
NP to SH 118,208 75,708 93,337 84,485 97,860 69,260 54,566 13.74%
  YoY % 56.14% -18.89% 10.48% -13.67% 41.29% 26.93% -
  Horiz. % 216.63% 138.75% 171.05% 154.83% 179.34% 126.93% 100.00%
Tax Rate 24.77 % 30.72 % 27.49 % 27.81 % 26.37 % 29.39 % 26.30 % -0.99%
  YoY % -19.37% 11.75% -1.15% 5.46% -10.28% 11.75% -
  Horiz. % 94.18% 116.81% 104.52% 105.74% 100.27% 111.75% 100.00%
Total Cost 1,056,054 876,261 753,949 697,781 590,860 471,544 452,912 15.14%
  YoY % 20.52% 16.22% 8.05% 18.10% 25.30% 4.11% -
  Horiz. % 233.17% 193.47% 166.47% 154.07% 130.46% 104.11% 100.00%
Net Worth 460,536 403,298 388,166 367,980 335,533 276,067 131,600 23.19%
  YoY % 14.19% 3.90% 5.49% 9.67% 21.54% 109.78% -
  Horiz. % 349.95% 306.46% 294.96% 279.62% 254.96% 209.78% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 75,670 65,790 72,376 52,652 39,462 17,095 7,923 45.61%
  YoY % 15.02% -9.10% 37.46% 33.42% 130.84% 115.75% -
  Horiz. % 955.00% 830.30% 913.42% 664.50% 498.03% 215.75% 100.00%
Div Payout % 64.01 % 86.90 % 77.54 % 62.32 % 40.33 % 24.68 % 14.52 % 28.02%
  YoY % -26.34% 12.07% 24.42% 54.53% 63.41% 69.97% -
  Horiz. % 440.84% 598.48% 534.02% 429.20% 277.75% 169.97% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 460,536 403,298 388,166 367,980 335,533 276,067 131,600 23.19%
  YoY % 14.19% 3.90% 5.49% 9.67% 21.54% 109.78% -
  Horiz. % 349.95% 306.46% 294.96% 279.62% 254.96% 209.78% 100.00%
NOSH 657,909 657,909 657,909 657,108 657,909 657,304 131,600 30.73%
  YoY % 0.00% 0.00% 0.12% -0.12% 0.09% 399.47% -
  Horiz. % 499.93% 499.93% 499.93% 499.32% 499.93% 499.47% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.07 % 7.95 % 11.02 % 10.80 % 14.21 % 12.81 % 10.75 % -1.08%
  YoY % 26.67% -27.86% 2.04% -24.00% 10.93% 19.16% -
  Horiz. % 93.67% 73.95% 102.51% 100.47% 132.19% 119.16% 100.00%
ROE 25.67 % 18.77 % 24.05 % 22.96 % 29.17 % 25.09 % 41.46 % -7.67%
  YoY % 36.76% -21.95% 4.75% -21.29% 16.26% -39.48% -
  Horiz. % 61.92% 45.27% 58.01% 55.38% 70.36% 60.52% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 178.48 144.70 128.78 119.05 104.68 82.28 385.62 -12.04%
  YoY % 23.34% 12.36% 8.17% 13.73% 27.22% -78.66% -
  Horiz. % 46.28% 37.52% 33.40% 30.87% 27.15% 21.34% 100.00%
EPS 17.97 11.51 14.19 12.86 14.87 10.54 41.46 -13.00%
  YoY % 56.13% -18.89% 10.34% -13.52% 41.08% -74.58% -
  Horiz. % 43.34% 27.76% 34.23% 31.02% 35.87% 25.42% 100.00%
DPS 11.50 10.00 11.00 8.00 6.00 2.60 6.00 11.44%
  YoY % 15.00% -9.09% 37.50% 33.33% 130.77% -56.67% -
  Horiz. % 191.67% 166.67% 183.33% 133.33% 100.00% 43.33% 100.00%
NAPS 0.7000 0.6130 0.5900 0.5600 0.5100 0.4200 1.0000 -5.77%
  YoY % 14.19% 3.90% 5.36% 9.80% 21.43% -58.00% -
  Horiz. % 70.00% 61.30% 59.00% 56.00% 51.00% 42.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 178.48 144.70 128.78 118.90 104.68 82.20 77.13 14.99%
  YoY % 23.34% 12.36% 8.31% 13.58% 27.35% 6.57% -
  Horiz. % 231.40% 187.61% 166.96% 154.16% 135.72% 106.57% 100.00%
EPS 17.97 11.51 14.19 12.84 14.87 10.53 8.29 13.75%
  YoY % 56.13% -18.89% 10.51% -13.65% 41.22% 27.02% -
  Horiz. % 216.77% 138.84% 171.17% 154.89% 179.37% 127.02% 100.00%
DPS 11.50 10.00 11.00 8.00 6.00 2.60 1.20 45.69%
  YoY % 15.00% -9.09% 37.50% 33.33% 130.77% 116.67% -
  Horiz. % 958.33% 833.33% 916.67% 666.67% 500.00% 216.67% 100.00%
NAPS 0.7000 0.6130 0.5900 0.5593 0.5100 0.4196 0.2000 23.20%
  YoY % 14.19% 3.90% 5.49% 9.67% 21.54% 109.80% -
  Horiz. % 350.00% 306.50% 295.00% 279.65% 255.00% 209.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.0700 1.4600 1.9100 1.9200 1.4500 1.0600 0.7600 -
P/RPS 1.16 1.01 1.48 1.61 1.39 1.29 0.20 34.01%
  YoY % 14.85% -31.76% -8.07% 15.83% 7.75% 545.00% -
  Horiz. % 580.00% 505.00% 740.00% 805.00% 695.00% 645.00% 100.00%
P/EPS 11.52 12.69 13.46 14.93 9.75 10.06 1.83 35.85%
  YoY % -9.22% -5.72% -9.85% 53.13% -3.08% 449.73% -
  Horiz. % 629.51% 693.44% 735.52% 815.85% 532.79% 549.73% 100.00%
EY 8.68 7.88 7.43 6.70 10.26 9.94 54.56 -26.37%
  YoY % 10.15% 6.06% 10.90% -34.70% 3.22% -81.78% -
  Horiz. % 15.91% 14.44% 13.62% 12.28% 18.80% 18.22% 100.00%
DY 5.56 6.85 5.76 4.17 4.14 2.45 7.89 -5.66%
  YoY % -18.83% 18.92% 38.13% 0.72% 68.98% -68.95% -
  Horiz. % 70.47% 86.82% 73.00% 52.85% 52.47% 31.05% 100.00%
P/NAPS 2.96 2.38 3.24 3.43 2.84 2.52 0.76 25.41%
  YoY % 24.37% -26.54% -5.54% 20.77% 12.70% 231.58% -
  Horiz. % 389.47% 313.16% 426.32% 451.32% 373.68% 331.58% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 19/05/15 28/05/14 30/05/13 30/05/12 30/05/11 27/05/10 -
Price 2.3000 1.3500 2.0300 2.0800 1.8000 1.0800 0.7200 -
P/RPS 1.29 0.93 1.58 1.75 1.72 1.31 0.19 37.57%
  YoY % 38.71% -41.14% -9.71% 1.74% 31.30% 589.47% -
  Horiz. % 678.95% 489.47% 831.58% 921.05% 905.26% 689.47% 100.00%
P/EPS 12.80 11.73 14.31 16.18 12.10 10.25 1.74 39.42%
  YoY % 9.12% -18.03% -11.56% 33.72% 18.05% 489.08% -
  Horiz. % 735.63% 674.14% 822.41% 929.89% 695.40% 589.08% 100.00%
EY 7.81 8.52 6.99 6.18 8.26 9.76 57.59 -28.30%
  YoY % -8.33% 21.89% 13.11% -25.18% -15.37% -83.05% -
  Horiz. % 13.56% 14.79% 12.14% 10.73% 14.34% 16.95% 100.00%
DY 5.00 7.41 5.42 3.85 3.33 2.41 8.33 -8.15%
  YoY % -32.52% 36.72% 40.78% 15.62% 38.17% -71.07% -
  Horiz. % 60.02% 88.96% 65.07% 46.22% 39.98% 28.93% 100.00%
P/NAPS 3.29 2.20 3.44 3.71 3.53 2.57 0.72 28.79%
  YoY % 49.55% -36.05% -7.28% 5.10% 37.35% 256.94% -
  Horiz. % 456.94% 305.56% 477.78% 515.28% 490.28% 356.94% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
6. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
7. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS