[PADINI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -67.5%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 866,258 670,249 451,395 217,220 789,765 612,728 408,738 65.22%
PBT 125,719 106,259 78,198 38,962 117,605 94,880 61,646 61.02%
Tax -34,806 -29,009 -22,061 -11,225 -32,252 -25,892 -17,198 60.20%
NP 90,913 77,250 56,137 27,737 85,353 68,988 44,448 61.34%
-
NP to SH 90,913 77,250 56,137 27,737 85,353 68,988 44,448 61.34%
-
Tax Rate 27.69% 27.30% 28.21% 28.81% 27.42% 27.29% 27.90% -
Total Cost 775,345 592,999 395,258 189,483 704,412 543,740 364,290 65.69%
-
Net Worth 387,457 388,166 388,166 381,587 375,008 368,505 355,103 6.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 75,649 59,211 42,764 16,447 52,632 39,482 26,303 102.63%
Div Payout % 83.21% 76.65% 76.18% 59.30% 61.66% 57.23% 59.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 387,457 388,166 388,166 381,587 375,008 368,505 355,103 6.00%
NOSH 657,822 657,909 657,909 657,909 657,909 658,045 657,598 0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.49% 11.53% 12.44% 12.77% 10.81% 11.26% 10.87% -
ROE 23.46% 19.90% 14.46% 7.27% 22.76% 18.72% 12.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.69 101.88 68.61 33.02 120.04 93.11 62.16 65.18%
EPS 13.82 11.81 8.63 4.22 12.97 10.49 6.65 63.06%
DPS 11.50 9.00 6.50 2.50 8.00 6.00 4.00 102.58%
NAPS 0.589 0.59 0.59 0.58 0.57 0.56 0.54 5.97%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.67 101.88 68.61 33.02 120.04 93.13 62.13 65.21%
EPS 13.82 11.74 8.53 4.22 12.97 10.49 6.76 61.29%
DPS 11.50 9.00 6.50 2.50 8.00 6.00 4.00 102.58%
NAPS 0.5889 0.59 0.59 0.58 0.57 0.5601 0.5397 6.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.97 1.91 1.81 1.76 1.89 1.92 1.85 -
P/RPS 1.50 1.87 2.64 5.33 1.57 2.06 2.98 -36.80%
P/EPS 14.25 16.27 21.21 41.75 14.57 18.31 27.37 -35.35%
EY 7.02 6.15 4.71 2.40 6.86 5.46 3.65 54.83%
DY 5.84 4.71 3.59 1.42 4.23 3.13 2.16 94.43%
P/NAPS 3.34 3.24 3.07 3.03 3.32 3.43 3.43 -1.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 25/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.89 2.03 1.66 1.65 1.66 2.08 1.81 -
P/RPS 1.44 1.99 2.42 5.00 1.38 2.23 2.91 -37.51%
P/EPS 13.68 17.29 19.45 39.14 12.80 19.84 26.78 -36.17%
EY 7.31 5.78 5.14 2.56 7.82 5.04 3.73 56.79%
DY 6.08 4.43 3.92 1.52 4.82 2.88 2.21 96.70%
P/NAPS 3.21 3.44 2.81 2.84 2.91 3.71 3.35 -2.81%

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