[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	472,338	226,748	866,258	670,249	451,395	217,220	789,765	-28.94%
YoY %	108.31%	-73.82%	29.24%	48.48%	107.81%	-72.50%	-	-
Horiz. %	59.81%	28.71%	109.69%	84.87%	57.16%	27.50%	100.00%	-
PBT	50,854	26,738	125,719	106,259	78,198	38,962	117,605	-42.72%
YoY %	90.19%	-78.73%	18.31%	35.88%	100.70%	-66.87%	-	-
Horiz. %	43.24%	22.74%	106.90%	90.35%	66.49%	33.13%	100.00%	-
Tax	-15,402	-7,495	-34,806	-29,009	-22,061	-11,225	-32,252	-38.82%
YoY %	-105.50%	78.47%	-19.98%	-31.49%	-96.53%	65.20%	-	-
Horiz. %	47.76%	23.24%	107.92%	89.94%	68.40%	34.80%	100.00%	-
NP	35,452	19,243	90,913	77,250	56,137	27,737	85,353	-44.24%
YoY %	84.23%	-78.83%	17.69%	37.61%	102.39%	-67.50%	-	-
Horiz. %	41.54%	22.55%	106.51%	90.51%	65.77%	32.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,452	19,243	90,913	77,250	56,137	27,737	85,353	-44.24%
YoY %	84.23%	-78.83%	17.69%	37.61%	102.39%	-67.50%	-	-
Horiz. %	41.54%	22.55%	106.51%	90.51%	65.77%	32.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.29%	28.03%	27.69%	27.30%	28.21%	28.81%	27.42%	-
YoY %	8.06%	1.23%	1.43%	-3.23%	-2.08%	5.07%	-	-
Horiz. %	110.47%	102.22%	100.98%	99.56%	102.88%	105.07%	100.00%	-
Total Cost	436,886	207,505	775,345	592,999	395,258	189,483	704,412	-27.20%
YoY %	110.54%	-73.24%	30.75%	50.03%	108.60%	-73.10%	-	-
Horiz. %	62.02%	29.46%	110.07%	84.18%	56.11%	26.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	394,745	388,166	387,457	388,166	388,166	381,587	375,008	3.46%
YoY %	1.69%	0.18%	-0.18%	0.00%	1.72%	1.75%	-	-
Horiz. %	105.26%	103.51%	103.32%	103.51%	103.51%	101.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	32,895	16,447	75,649	59,211	42,764	16,447	52,632	-26.83%
YoY %	100.01%	-78.26%	27.76%	38.46%	160.01%	-68.75%	-	-
Horiz. %	62.50%	31.25%	143.73%	112.50%	81.25%	31.25%	100.00%	-
Div Payout %	92.79%	85.47%	83.21%	76.65%	76.18%	59.30%	61.66%	-
YoY %	8.56%	2.72%	8.56%	0.62%	28.47%	-3.83%	-	-
Horiz. %	150.49%	138.61%	134.95%	124.31%	123.55%	96.17%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	394,745	388,166	387,457	388,166	388,166	381,587	375,008	3.46%
YoY %	1.69%	0.18%	-0.18%	0.00%	1.72%	1.75%	-	-
Horiz. %	105.26%	103.51%	103.32%	103.51%	103.51%	101.75%	100.00%	-
NOSH	657,909	657,909	657,822	657,909	657,909	657,909	657,909	0.00%
YoY %	0.00%	0.01%	-0.01%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	99.99%	100.00%	100.00%	100.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	7.51%	8.49%	10.49%	11.53%	12.44%	12.77%	10.81%	-
YoY %	-11.54%	-19.07%	-9.02%	-7.32%	-2.58%	18.13%	-	-
Horiz. %	69.47%	78.54%	97.04%	106.66%	115.08%	118.13%	100.00%	-
ROE	8.98%	4.96%	23.46%	19.90%	14.46%	7.27%	22.76%	-
YoY %	81.05%	-78.86%	17.89%	37.62%	98.90%	-68.06%	-	-
Horiz. %	39.46%	21.79%	103.08%	87.43%	63.53%	31.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	71.79	34.46	131.69	101.88	68.61	33.02	120.04	-28.94%
YoY %	108.33%	-73.83%	29.26%	48.49%	107.78%	-72.49%	-	-
Horiz. %	59.81%	28.71%	109.71%	84.87%	57.16%	27.51%	100.00%	-
EPS	5.39	2.92	13.82	11.81	8.63	4.22	12.97	-44.22%
YoY %	84.59%	-78.87%	17.02%	36.85%	104.50%	-67.46%	-	-
Horiz. %	41.56%	22.51%	106.55%	91.06%	66.54%	32.54%	100.00%	-
DPS	5.00	2.50	11.50	9.00	6.50	2.50	8.00	-26.83%
YoY %	100.00%	-78.26%	27.78%	38.46%	160.00%	-68.75%	-	-
Horiz. %	62.50%	31.25%	143.75%	112.50%	81.25%	31.25%	100.00%	-
NAPS	0.60	0.59	0.589	0.59	0.59	0.58	0.57	3.46%
YoY %	1.69%	0.17%	-0.17%	0.00%	1.72%	1.75%	-	-
Horiz. %	105.26%	103.51%	103.33%	103.51%	103.51%	101.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 657,909
RPS	71.79	34.46	131.67	101.88	68.61	33.02	120.04	-28.94%
YoY %	108.33%	-73.83%	29.24%	48.49%	107.78%	-72.49%	-	-
Horiz. %	59.81%	28.71%	109.69%	84.87%	57.16%	27.51%	100.00%	-
EPS	5.39	2.92	13.82	11.74	8.53	4.22	12.97	-44.22%
YoY %	84.59%	-78.87%	17.72%	37.63%	102.13%	-67.46%	-	-
Horiz. %	41.56%	22.51%	106.55%	90.52%	65.77%	32.54%	100.00%	-
DPS	5.00	2.50	11.50	9.00	6.50	2.50	8.00	-26.83%
YoY %	100.00%	-78.26%	27.78%	38.46%	160.00%	-68.75%	-	-
Horiz. %	62.50%	31.25%	143.75%	112.50%	81.25%	31.25%	100.00%	-
NAPS	0.60	0.59	0.5889	0.59	0.59	0.58	0.57	3.46%
YoY %	1.69%	0.19%	-0.19%	0.00%	1.72%	1.75%	-	-
Horiz. %	105.26%	103.51%	103.32%	103.51%	103.51%	101.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	1.46	1.92	1.97	1.91	1.81	1.76	1.89	-
P/RPS	2.03	5.57	1.50	1.87	2.64	5.33	1.57	18.62%
YoY %	-63.55%	271.33%	-19.79%	-29.17%	-50.47%	239.49%	-	-
Horiz. %	129.30%	354.78%	95.54%	119.11%	168.15%	339.49%	100.00%	-
P/EPS	27.09	65.64	14.25	16.27	21.21	41.75	14.57	51.03%
YoY %	-58.73%	360.63%	-12.42%	-23.29%	-49.20%	186.55%	-	-
Horiz. %	185.93%	450.51%	97.80%	111.67%	145.57%	286.55%	100.00%	-
EY	3.69	1.52	7.02	6.15	4.71	2.40	6.86	-33.78%
YoY %	142.76%	-78.35%	14.15%	30.57%	96.25%	-65.01%	-	-
Horiz. %	53.79%	22.16%	102.33%	89.65%	68.66%	34.99%	100.00%	-
DY	3.42	1.30	5.84	4.71	3.59	1.42	4.23	-13.17%
YoY %	163.08%	-77.74%	23.99%	31.20%	152.82%	-66.43%	-	-
Horiz. %	80.85%	30.73%	138.06%	111.35%	84.87%	33.57%	100.00%	-
P/NAPS	2.43	3.25	3.34	3.24	3.07	3.03	3.32	-18.73%
YoY %	-25.23%	-2.69%	3.09%	5.54%	1.32%	-8.73%	-	-
Horiz. %	73.19%	97.89%	100.60%	97.59%	92.47%	91.27%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	27/08/14	28/05/14	26/02/14	25/11/13	28/08/13	-
Price	1.46	1.77	1.89	2.03	1.66	1.65	1.66	-
P/RPS	2.03	5.14	1.44	1.99	2.42	5.00	1.38	29.25%
YoY %	-60.51%	256.94%	-27.64%	-17.77%	-51.60%	262.32%	-	-
Horiz. %	147.10%	372.46%	104.35%	144.20%	175.36%	362.32%	100.00%	-
P/EPS	27.09	60.52	13.68	17.29	19.45	39.14	12.80	64.61%
YoY %	-55.24%	342.40%	-20.88%	-11.11%	-50.31%	205.78%	-	-
Horiz. %	211.64%	472.81%	106.87%	135.08%	151.95%	305.78%	100.00%	-
EY	3.69	1.65	7.31	5.78	5.14	2.56	7.82	-39.30%
YoY %	123.64%	-77.43%	26.47%	12.45%	100.78%	-67.26%	-	-
Horiz. %	47.19%	21.10%	93.48%	73.91%	65.73%	32.74%	100.00%	-
DY	3.42	1.41	6.08	4.43	3.92	1.52	4.82	-20.39%
YoY %	142.55%	-76.81%	37.25%	13.01%	157.89%	-68.46%	-	-
Horiz. %	70.95%	29.25%	126.14%	91.91%	81.33%	31.54%	100.00%	-
P/NAPS	2.43	3.00	3.21	3.44	2.81	2.84	2.91	-11.29%
YoY %	-19.00%	-6.54%	-6.69%	22.42%	-1.06%	-2.41%	-	-
Horiz. %	83.51%	103.09%	110.31%	118.21%	96.56%	97.59%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

304

PTRANS

PERAK TRANSIT BERHAD

294

HLIND

HONG LEONG INDUSTRIES BHD

289

JCY

JCY INTERNATIONAL BERHAD

212

PBBANK

PUBLIC BANK BHD

151

GENTING

GENTING BHD

141

MAYBANK

MALAYAN BANKING BHD

123

GENM

GENTING MALAYSIA BERHAD

122

YTLPOWR

YTL POWER INTERNATIONAL BHD

101

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More