[PADINI] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 17.69%
YoY- 6.51%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 755,960 472,338 226,748 866,258 670,249 451,395 217,220 129.82%
PBT 89,824 50,854 26,738 125,719 106,259 78,198 38,962 74.60%
Tax -27,779 -15,402 -7,495 -34,806 -29,009 -22,061 -11,225 83.05%
NP 62,045 35,452 19,243 90,913 77,250 56,137 27,737 71.12%
-
NP to SH 62,045 35,452 19,243 90,913 77,250 56,137 27,737 71.12%
-
Tax Rate 30.93% 30.29% 28.03% 27.69% 27.30% 28.21% 28.81% -
Total Cost 693,915 436,886 207,505 775,345 592,999 395,258 189,483 137.77%
-
Net Worth 403,298 394,745 388,166 387,457 388,166 388,166 381,587 3.76%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 49,343 32,895 16,447 75,649 59,211 42,764 16,447 108.15%
Div Payout % 79.53% 92.79% 85.47% 83.21% 76.65% 76.18% 59.30% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 403,298 394,745 388,166 387,457 388,166 388,166 381,587 3.76%
NOSH 657,909 657,909 657,909 657,822 657,909 657,909 657,909 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.21% 7.51% 8.49% 10.49% 11.53% 12.44% 12.77% -
ROE 15.38% 8.98% 4.96% 23.46% 19.90% 14.46% 7.27% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 114.90 71.79 34.46 131.69 101.88 68.61 33.02 129.80%
EPS 9.43 5.39 2.92 13.82 11.81 8.63 4.22 71.00%
DPS 7.50 5.00 2.50 11.50 9.00 6.50 2.50 108.14%
NAPS 0.613 0.60 0.59 0.589 0.59 0.59 0.58 3.76%
Adjusted Per Share Value based on latest NOSH - 656,778
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 76.55 47.83 22.96 87.71 67.87 45.71 21.99 129.86%
EPS 6.28 3.59 1.95 9.21 7.82 5.68 2.81 71.02%
DPS 5.00 3.33 1.67 7.66 6.00 4.33 1.67 107.87%
NAPS 0.4084 0.3997 0.393 0.3923 0.393 0.393 0.3864 3.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.46 1.46 1.92 1.97 1.91 1.81 1.76 -
P/RPS 1.27 2.03 5.57 1.50 1.87 2.64 5.33 -61.59%
P/EPS 15.48 27.09 65.64 14.25 16.27 21.21 41.75 -48.42%
EY 6.46 3.69 1.52 7.02 6.15 4.71 2.40 93.61%
DY 5.14 3.42 1.30 5.84 4.71 3.59 1.42 135.93%
P/NAPS 2.38 2.43 3.25 3.34 3.24 3.07 3.03 -14.88%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 25/11/13 -
Price 1.35 1.46 1.77 1.89 2.03 1.66 1.65 -
P/RPS 1.17 2.03 5.14 1.44 1.99 2.42 5.00 -62.06%
P/EPS 14.32 27.09 60.52 13.68 17.29 19.45 39.14 -48.87%
EY 6.99 3.69 1.65 7.31 5.78 5.14 2.56 95.47%
DY 5.56 3.42 1.41 6.08 4.43 3.92 1.52 137.59%
P/NAPS 2.20 2.43 3.00 3.21 3.44 2.81 2.84 -15.66%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment