[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 - 20 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 11:40:00

EMA 5

5 Mins

BUY

2024-06-21 11:35:00

EMA 5

5 Mins

SELL

2024-06-21 10:15:00

ADX

5 Mins

SELL

2024-06-21 10:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-21 10:10:00

TURTLE SYSTEM 55

10 Mins

SELL

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

548

DNEX

DAGANG NEXCHANGE BERHAD

415

MPI

MALAYSIAN PACIFIC INDUSTRIES

376

GENTING

GENTING BHD

366

PTRANS

PERAK TRANSIT BERHAD

360

HLIND

HONG LEONG INDUSTRIES BHD

339

TOPGLOV

TOP GLOVE CORPORATION BHD

316

PBBANK

PUBLIC BANK BHD

292

YTLPOWR

YTL POWER INTERNATIONAL BHD

271

Daily Stocks

HSI-CXF

0.13

-0.045

219,868,700

HSI-HUZ

0.22

+0.035

175,704,500

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

111,449,900

INGENIEU

0.075

+0.01

82,140,200

ATAIMS

0.535

+0.005

76,999,800

HSI-CV3

0.075

-0.025

75,920,000

AGRICOR

0.885

+0.385

75,006,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.10

+0.02

67,953,600

More active Stocks

AGRICOR

0.885

+0.385

75,006,200

NOTION

2.26

+0.28

28,733,500

NOTION-WD

1.80

+0.26

2,238,300

KLK

20.52

+0.26

560,000

HLIND

11.36

+0.26

5,700

AEONCR

7.74

+0.19

453,400

1.65

+0.16

7,692,200

HLFG

17.34

+0.14

75,400

GENTING

4.81

+0.12

12,813,300

HSI-HWX

0.715

+0.105

9,000

More gainer Stocks

DLADY

36.12

-0.68

24,500

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

38,500

HSI-CXK

0.725

-0.135

133,900

SPSETIA-C77

0.565

-0.125

20,000

KUAISHO-C17

0.08

-0.12

58,800

HSI-CXM

0.59

-0.12

14,400

HIAPTEK-CD

0.04

-0.11

4,080,000

PENTA

4.94

-0.11

1,075,100

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