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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7650.00 
 KOTRA 2.000.00 
 UCREST 0.1450.00 
 EITA 1.530.00 
 PUC 0.050.00 
 WILLOW 0.5750.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.2050.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
5. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers