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

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -9.34%
YoY- -5.81%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 977,904 951,969 887,201 875,786 866,258 847,286 832,422 11.36%
PBT 111,835 109,284 98,375 113,495 125,719 128,719 133,892 -11.33%
Tax -31,433 -33,576 -28,147 -31,076 -34,806 -35,382 -37,128 -10.53%
NP 80,402 75,708 70,228 82,419 90,913 93,337 96,764 -11.64%
-
NP to SH 80,223 75,708 70,228 82,419 90,913 93,337 96,764 -11.77%
-
Tax Rate 28.11% 30.72% 28.61% 27.38% 27.69% 27.49% 27.73% -
Total Cost 897,502 876,261 816,973 793,367 775,345 753,949 735,658 14.21%
-
Net Worth 408,346 403,298 394,745 388,814 386,842 388,166 388,166 3.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 65,836 65,790 65,790 75,658 75,631 72,376 69,070 -3.15%
Div Payout % 82.07% 86.90% 93.68% 91.80% 83.19% 77.54% 71.38% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 408,346 403,298 394,745 388,814 386,842 388,166 388,166 3.44%
NOSH 657,909 657,909 657,909 657,909 657,909 657,909 657,909 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.22% 7.95% 7.92% 9.41% 10.49% 11.02% 11.62% -
ROE 19.65% 18.77% 17.79% 21.20% 23.50% 24.05% 24.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 148.48 144.70 134.85 132.89 131.89 128.78 126.53 11.28%
EPS 12.18 11.51 10.67 12.51 13.84 14.19 14.71 -11.85%
DPS 10.00 10.00 10.00 11.50 11.50 11.00 10.50 -3.20%
NAPS 0.62 0.613 0.60 0.59 0.589 0.59 0.59 3.37%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 148.64 144.70 134.85 133.12 131.67 128.78 126.53 11.36%
EPS 12.19 11.51 10.67 12.53 13.82 14.19 14.71 -11.80%
DPS 10.01 10.00 10.00 11.50 11.50 11.00 10.50 -3.14%
NAPS 0.6207 0.613 0.60 0.591 0.588 0.59 0.59 3.44%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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 0.90 1.01 1.08 1.44 1.49 1.48 1.43 -26.62%
P/EPS 10.92 12.69 13.68 15.35 14.23 13.46 12.31 -7.69%
EY 9.16 7.88 7.31 6.51 7.03 7.43 8.13 8.30%
DY 7.52 6.85 6.85 5.99 5.84 5.76 5.80 18.95%
P/NAPS 2.15 2.38 2.43 3.25 3.34 3.24 3.07 -21.18%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
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 0.91 0.93 1.08 1.33 1.43 1.58 1.31 -21.61%
P/EPS 11.08 11.73 13.68 14.15 13.65 14.31 11.29 -1.24%
EY 9.02 8.52 7.31 7.07 7.32 6.99 8.86 1.20%
DY 7.41 7.41 6.85 6.50 6.08 5.42 6.33 11.10%
P/NAPS 2.18 2.20 2.43 3.00 3.21 3.44 2.81 -15.60%

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