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

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -25.66%
YoY- -13.96%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 245,590 226,748 196,009 218,854 234,175 217,220 177,037 24.30%
PBT 24,116 26,738 19,460 28,061 39,236 38,962 21,792 6.96%
Tax -7,907 -7,495 -5,797 -6,948 -10,836 -11,225 -6,126 18.49%
NP 16,209 19,243 13,663 21,113 28,400 27,737 15,666 2.29%
-
NP to SH 16,209 19,243 13,663 21,113 28,400 27,737 15,666 2.29%
-
Tax Rate 32.79% 28.03% 29.79% 24.76% 27.62% 28.81% 28.11% -
Total Cost 229,381 207,505 182,346 197,741 205,775 189,483 161,371 26.34%
-
Net Worth 394,745 388,166 386,842 388,166 388,166 381,587 375,008 3.46%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 16,447 16,447 16,419 16,447 26,316 16,447 13,158 15.99%
Div Payout % 101.47% 85.47% 120.17% 77.90% 92.66% 59.30% 83.99% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 394,745 388,166 386,842 388,166 388,166 381,587 375,008 3.46%
NOSH 657,909 657,909 656,778 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.60% 8.49% 6.97% 9.65% 12.13% 12.77% 8.85% -
ROE 4.11% 4.96% 3.53% 5.44% 7.32% 7.27% 4.18% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 37.33 34.46 29.84 33.27 35.59 33.02 26.91 24.30%
EPS 2.46 2.92 2.08 3.18 4.32 4.22 2.38 2.22%
DPS 2.50 2.50 2.50 2.50 4.00 2.50 2.00 15.99%
NAPS 0.60 0.59 0.589 0.59 0.59 0.58 0.57 3.46%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 24.87 22.96 19.85 22.16 23.71 21.99 17.93 24.30%
EPS 1.64 1.95 1.38 2.14 2.88 2.81 1.59 2.07%
DPS 1.67 1.67 1.66 1.67 2.66 1.67 1.33 16.34%
NAPS 0.3997 0.393 0.3917 0.393 0.393 0.3864 0.3797 3.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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 3.91 5.57 6.60 5.74 5.09 5.33 7.02 -32.23%
P/EPS 59.26 65.64 94.70 59.52 41.93 41.75 79.37 -17.65%
EY 1.69 1.52 1.06 1.68 2.38 2.40 1.26 21.55%
DY 1.71 1.30 1.27 1.31 2.21 1.42 1.06 37.43%
P/NAPS 2.43 3.25 3.34 3.24 3.07 3.03 3.32 -18.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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 3.91 5.14 6.33 6.10 4.66 5.00 6.17 -26.16%
P/EPS 59.26 60.52 90.85 63.26 38.46 39.14 69.71 -10.23%
EY 1.69 1.65 1.10 1.58 2.60 2.56 1.43 11.74%
DY 1.71 1.41 1.32 1.23 2.41 1.52 1.20 26.55%
P/NAPS 2.43 3.00 3.21 3.44 2.81 2.84 2.91 -11.29%

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