[PADINI] QoQ 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- 77.05%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 196,009 218,854 234,175 217,220 177,037 203,990 207,682 -3.79%
PBT 19,460 28,061 39,236 38,962 21,792 33,234 27,166 -19.98%
Tax -5,797 -6,948 -10,836 -11,225 -6,126 -8,694 -8,030 -19.57%
NP 13,663 21,113 28,400 27,737 15,666 24,540 19,136 -20.16%
-
NP to SH 13,663 21,113 28,400 27,737 15,666 24,540 19,136 -20.16%
-
Tax Rate 29.79% 24.76% 27.62% 28.81% 28.11% 26.16% 29.56% -
Total Cost 182,346 197,741 205,775 189,483 161,371 179,450 188,546 -2.21%
-
Net Worth 386,842 388,166 388,166 381,587 375,008 367,980 355,757 5.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 16,419 16,447 26,316 16,447 13,158 13,142 13,176 15.84%
Div Payout % 120.17% 77.90% 92.66% 59.30% 83.99% 53.55% 68.86% -
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 386,842 388,166 388,166 381,587 375,008 367,980 355,757 5.75%
NOSH 656,778 657,909 657,909 657,909 657,909 657,108 658,809 -0.20%
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 6.97% 9.65% 12.13% 12.77% 8.85% 12.03% 9.21% -
ROE 3.53% 5.44% 7.32% 7.27% 4.18% 6.67% 5.38% -
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 29.84 33.27 35.59 33.02 26.91 31.04 31.52 -3.59%
EPS 2.08 3.18 4.32 4.22 2.38 3.73 2.91 -20.10%
DPS 2.50 2.50 4.00 2.50 2.00 2.00 2.00 16.08%
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 29.79 33.27 35.59 33.02 26.91 31.01 31.57 -3.80%
EPS 2.08 3.21 4.32 4.22 2.38 3.73 2.91 -20.10%
DPS 2.50 2.50 4.00 2.50 2.00 2.00 2.00 16.08%
NAPS 0.588 0.59 0.59 0.58 0.57 0.5593 0.5407 5.76%
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 6.60 5.74 5.09 5.33 7.02 6.18 5.87 8.15%
P/EPS 94.70 59.52 41.93 41.75 79.37 51.41 63.69 30.36%
EY 1.06 1.68 2.38 2.40 1.26 1.95 1.57 -23.09%
DY 1.27 1.31 2.21 1.42 1.06 1.04 1.08 11.44%
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 6.33 6.10 4.66 5.00 6.17 6.70 5.74 6.75%
P/EPS 90.85 63.26 38.46 39.14 69.71 55.70 62.31 28.67%
EY 1.10 1.58 2.60 2.56 1.43 1.80 1.60 -22.15%
DY 1.32 1.23 2.41 1.52 1.20 0.96 1.10 12.96%
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