[PADINI] QoQ Quarter Result on 30-Sep-2014 [#1]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Quarter Result
Revenue	221,944	283,622	245,590	226,748	196,009	218,854	234,175	-3.52%
YoY %	-21.75%	15.49%	8.31%	15.68%	-10.44%	-6.54%	-	-
Horiz. %	94.78%	121.12%	104.87%	96.83%	83.70%	93.46%	100.00%	-
PBT	22,011	38,970	24,116	26,738	19,460	28,061	39,236	-32.05%
YoY %	-43.52%	61.59%	-9.81%	37.40%	-30.65%	-28.48%	-	-
Horiz. %	56.10%	99.32%	61.46%	68.15%	49.60%	71.52%	100.00%	-
Tax	-3,654	-12,377	-7,907	-7,495	-5,797	-6,948	-10,836	-51.64%
YoY %	70.48%	-56.53%	-5.50%	-29.29%	16.57%	35.88%	-	-
Horiz. %	33.72%	114.22%	72.97%	69.17%	53.50%	64.12%	100.00%	-
NP	18,357	26,593	16,209	19,243	13,663	21,113	28,400	-25.30%
YoY %	-30.97%	64.06%	-15.77%	40.84%	-35.29%	-25.66%	-	-
Horiz. %	64.64%	93.64%	57.07%	67.76%	48.11%	74.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,178	26,593	16,209	19,243	13,663	21,113	28,400	-25.78%
YoY %	-31.64%	64.06%	-15.77%	40.84%	-35.29%	-25.66%	-	-
Horiz. %	64.01%	93.64%	57.07%	67.76%	48.11%	74.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.60%	31.76%	32.79%	28.03%	29.79%	24.76%	27.62%	-
YoY %	-47.73%	-3.14%	16.98%	-5.91%	20.32%	-10.35%	-	-
Horiz. %	60.10%	114.99%	118.72%	101.48%	107.86%	89.65%	100.00%	-
Total Cost	203,587	257,029	229,381	207,505	182,346	197,741	205,775	-0.71%
YoY %	-20.79%	12.05%	10.54%	13.80%	-7.79%	-3.90%	-	-
Horiz. %	98.94%	124.91%	111.47%	100.84%	88.61%	96.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	408,346	403,298	394,745	388,166	386,842	388,166	388,166	3.44%
YoY %	1.25%	2.17%	1.69%	0.34%	-0.34%	0.00%	-	-
Horiz. %	105.20%	103.90%	101.69%	100.00%	99.66%	100.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	16,465	16,447	16,447	16,447	16,419	16,447	26,316	-26.91%
YoY %	0.11%	0.00%	0.00%	0.17%	-0.17%	-37.50%	-	-
Horiz. %	62.57%	62.50%	62.50%	62.50%	62.39%	62.50%	100.00%	-
Div Payout %	90.58%	61.85%	101.47%	85.47%	120.17%	77.90%	92.66%	-
YoY %	46.45%	-39.05%	18.72%	-28.88%	54.26%	-15.93%	-	-
Horiz. %	97.76%	66.75%	109.51%	92.24%	129.69%	84.07%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	408,346	403,298	394,745	388,166	386,842	388,166	388,166	3.44%
YoY %	1.25%	2.17%	1.69%	0.34%	-0.34%	0.00%	-	-
Horiz. %	105.20%	103.90%	101.69%	100.00%	99.66%	100.00%	100.00%	-
NOSH	658,623	657,909	657,909	657,909	656,778	657,909	657,909	0.07%
YoY %	0.11%	0.00%	0.00%	0.17%	-0.17%	0.00%	-	-
Horiz. %	100.11%	100.00%	100.00%	100.00%	99.83%	100.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	8.27%	9.38%	6.60%	8.49%	6.97%	9.65%	12.13%	-
YoY %	-11.83%	42.12%	-22.26%	21.81%	-27.77%	-20.45%	-	-
Horiz. %	68.18%	77.33%	54.41%	69.99%	57.46%	79.55%	100.00%	-
ROE	4.45%	6.59%	4.11%	4.96%	3.53%	5.44%	7.32%	-
YoY %	-32.47%	60.34%	-17.14%	40.51%	-35.11%	-25.68%	-	-
Horiz. %	60.79%	90.03%	56.15%	67.76%	48.22%	74.32%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	33.70	43.11	37.33	34.46	29.84	33.27	35.59	-3.58%
YoY %	-21.83%	15.48%	8.33%	15.48%	-10.31%	-6.52%	-	-
Horiz. %	94.69%	121.13%	104.89%	96.82%	83.84%	93.48%	100.00%	-
EPS	2.76	4.04	2.46	2.92	2.08	3.18	4.32	-25.88%
YoY %	-31.68%	64.23%	-15.75%	40.38%	-34.59%	-26.39%	-	-
Horiz. %	63.89%	93.52%	56.94%	67.59%	48.15%	73.61%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	2.50	4.00	-26.96%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-37.50%	-	-
Horiz. %	62.50%	62.50%	62.50%	62.50%	62.50%	62.50%	100.00%	-
NAPS	0.62	0.613	0.60	0.59	0.589	0.59	0.59	3.37%
YoY %	1.14%	2.17%	1.69%	0.17%	-0.17%	0.00%	-	-
Horiz. %	105.08%	103.90%	101.69%	100.00%	99.83%	100.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 657,909
RPS	33.73	43.11	37.33	34.46	29.79	33.27	35.59	-3.52%
YoY %	-21.76%	15.48%	8.33%	15.68%	-10.46%	-6.52%	-	-
Horiz. %	94.77%	121.13%	104.89%	96.82%	83.70%	93.48%	100.00%	-
EPS	2.76	4.04	2.46	2.92	2.08	3.21	4.32	-25.88%
YoY %	-31.68%	64.23%	-15.75%	40.38%	-35.20%	-25.69%	-	-
Horiz. %	63.89%	93.52%	56.94%	67.59%	48.15%	74.31%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.50	2.50	4.00	-26.96%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-37.50%	-	-
Horiz. %	62.50%	62.50%	62.50%	62.50%	62.50%	62.50%	100.00%	-
NAPS	0.6207	0.613	0.60	0.59	0.588	0.59	0.59	3.44%
YoY %	1.26%	2.17%	1.69%	0.34%	-0.34%	0.00%	-	-
Horiz. %	105.20%	103.90%	101.69%	100.00%	99.66%	100.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	1.33	1.46	1.46	1.92	1.97	1.91	1.81	-
P/RPS	3.95	3.39	3.91	5.57	6.60	5.74	5.09	-15.59%
YoY %	16.52%	-13.30%	-29.80%	-15.61%	14.98%	12.77%	-	-
Horiz. %	77.60%	66.60%	76.82%	109.43%	129.67%	112.77%	100.00%	-
P/EPS	48.19	36.12	59.26	65.64	94.70	59.52	41.93	9.74%
YoY %	33.42%	-39.05%	-9.72%	-30.69%	59.11%	41.95%	-	-
Horiz. %	114.93%	86.14%	141.33%	156.55%	225.85%	141.95%	100.00%	-
EY	2.08	2.77	1.69	1.52	1.06	1.68	2.38	-8.61%
YoY %	-24.91%	63.91%	11.18%	43.40%	-36.90%	-29.41%	-	-
Horiz. %	87.39%	116.39%	71.01%	63.87%	44.54%	70.59%	100.00%	-
DY	1.88	1.71	1.71	1.30	1.27	1.31	2.21	-10.24%
YoY %	9.94%	0.00%	31.54%	2.36%	-3.05%	-40.72%	-	-
Horiz. %	85.07%	77.38%	77.38%	58.82%	57.47%	59.28%	100.00%	-
P/NAPS	2.15	2.38	2.43	3.25	3.34	3.24	3.07	-21.18%
YoY %	-9.66%	-2.06%	-25.23%	-2.69%	3.09%	5.54%	-	-
Horiz. %	70.03%	77.52%	79.15%	105.86%	108.79%	105.54%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	19/05/15	26/02/15	26/11/14	27/08/14	28/05/14	26/02/14	-
Price	1.35	1.35	1.46	1.77	1.89	2.03	1.66	-
P/RPS	4.01	3.13	3.91	5.14	6.33	6.10	4.66	-9.55%
YoY %	28.12%	-19.95%	-23.93%	-18.80%	3.77%	30.90%	-	-
Horiz. %	86.05%	67.17%	83.91%	110.30%	135.84%	130.90%	100.00%	-
P/EPS	48.91	33.40	59.26	60.52	90.85	63.26	38.46	17.43%
YoY %	46.44%	-43.64%	-2.08%	-33.38%	43.61%	64.48%	-	-
Horiz. %	127.17%	86.84%	154.08%	157.36%	236.22%	164.48%	100.00%	-
EY	2.04	2.99	1.69	1.65	1.10	1.58	2.60	-14.96%
YoY %	-31.77%	76.92%	2.42%	50.00%	-30.38%	-39.23%	-	-
Horiz. %	78.46%	115.00%	65.00%	63.46%	42.31%	60.77%	100.00%	-
DY	1.85	1.85	1.71	1.41	1.32	1.23	2.41	-16.20%
YoY %	0.00%	8.19%	21.28%	6.82%	7.32%	-48.96%	-	-
Horiz. %	76.76%	76.76%	70.95%	58.51%	54.77%	51.04%	100.00%	-
P/NAPS	2.18	2.20	2.43	3.00	3.21	3.44	2.81	-15.60%
YoY %	-0.91%	-9.47%	-19.00%	-6.54%	-6.69%	22.42%	-	-
Horiz. %	77.58%	78.29%	86.48%	106.76%	114.23%	122.42%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 16:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:00:00

EMA 5

Hourly

BUY

2024-05-17 15:40:00

EMA 5

10 Mins

BUY

2024-05-17 15:30:00

EMA 5

30 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

446

DNEX

DAGANG NEXCHANGE BERHAD

399

HLIND

HONG LEONG INDUSTRIES BHD

366

MBSB

MALAYSIA BUILDING SOCIETY BHD

362

PTRANS

PERAK TRANSIT BERHAD

357

YTLPOWR

YTL POWER INTERNATIONAL BHD

306

TOPGLOV

TOP GLOVE CORPORATION BHD

267

MAYBANK

MALAYAN BANKING BHD

247

PBBANK

PUBLIC BANK BHD

241

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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