[PADINI] QoQ TTM Result on 31-Mar-2013 [#3]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	832,422	805,929	789,765	782,266	754,282	749,053	726,112	9.50%
YoY %	3.29%	2.05%	0.96%	3.71%	0.70%	3.16%	-	-
Horiz. %	114.64%	110.99%	108.77%	107.73%	103.88%	103.16%	100.00%	-
PBT	133,892	121,822	117,340	117,033	115,727	127,429	129,689	2.14%
YoY %	9.91%	3.82%	0.26%	1.13%	-9.18%	-1.74%	-	-
Horiz. %	103.24%	93.93%	90.48%	90.24%	89.23%	98.26%	100.00%	-
Tax	-37,128	-34,322	-32,265	-32,548	-31,495	-33,782	-34,408	5.18%
YoY %	-8.18%	-6.38%	0.87%	-3.34%	6.77%	1.82%	-	-
Horiz. %	107.91%	99.75%	93.77%	94.59%	91.53%	98.18%	100.00%	-
NP	96,764	87,500	85,075	84,485	84,232	93,647	95,281	1.03%
YoY %	10.59%	2.85%	0.70%	0.30%	-10.05%	-1.71%	-	-
Horiz. %	101.56%	91.83%	89.29%	88.67%	88.40%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,764	87,500	85,075	84,485	84,232	93,647	95,281	1.03%
YoY %	10.59%	2.85%	0.70%	0.30%	-10.05%	-1.71%	-	-
Horiz. %	101.56%	91.83%	89.29%	88.67%	88.40%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.73%	28.17%	27.50%	27.81%	27.21%	26.51%	26.53%	-
YoY %	-1.56%	2.44%	-1.11%	2.21%	2.64%	-0.08%	-	-
Horiz. %	104.52%	106.18%	103.66%	104.82%	102.56%	99.92%	100.00%	-
Total Cost	735,658	718,429	704,690	697,781	670,050	655,406	630,831	10.76%
YoY %	2.40%	1.95%	0.99%	4.14%	2.23%	3.90%	-	-
Horiz. %	116.62%	113.89%	111.71%	110.61%	106.22%	103.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,166	381,587	375,194	367,980	355,757	348,939	342,337	8.71%
YoY %	1.72%	1.70%	1.96%	3.44%	1.95%	1.93%	-	-
Horiz. %	113.39%	111.47%	109.60%	107.49%	103.92%	101.93%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	69,070	55,930	52,650	52,652	52,674	52,655	39,487	45.02%
YoY %	23.49%	6.23%	-0.00%	-0.04%	0.04%	33.35%	-	-
Horiz. %	174.92%	141.64%	133.34%	133.34%	133.40%	133.35%	100.00%	-
Div Payout %	71.38%	63.92%	61.89%	62.32%	62.53%	56.23%	41.44%	-
YoY %	11.67%	3.28%	-0.69%	-0.34%	11.20%	35.69%	-	-
Horiz. %	172.25%	154.25%	149.35%	150.39%	150.89%	135.69%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	388,166	381,587	375,194	367,980	355,757	348,939	342,337	8.71%
YoY %	1.72%	1.70%	1.96%	3.44%	1.95%	1.93%	-	-
Horiz. %	113.39%	111.47%	109.60%	107.49%	103.92%	101.93%	100.00%	-
NOSH	657,909	657,909	657,909	657,909	657,909	657,909	657,909	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	11.62%	10.86%	10.77%	10.80%	11.17%	12.50%	13.12%	-
YoY %	7.00%	0.84%	-0.28%	-3.31%	-10.64%	-4.73%	-	-
Horiz. %	88.57%	82.77%	82.09%	82.32%	85.14%	95.27%	100.00%	-
ROE	24.93%	22.93%	22.67%	22.96%	23.68%	26.84%	27.83%	-
YoY %	8.72%	1.15%	-1.26%	-3.04%	-11.77%	-3.56%	-	-
Horiz. %	89.58%	82.39%	81.46%	82.50%	85.09%	96.44%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	126.53	122.50	119.98	119.05	114.49	113.77	110.29	9.56%
YoY %	3.29%	2.10%	0.78%	3.98%	0.63%	3.16%	-	-
Horiz. %	114.72%	111.07%	108.79%	107.94%	103.81%	103.16%	100.00%	-
EPS	14.71	13.30	12.92	12.86	12.79	14.22	14.47	1.09%
YoY %	10.60%	2.94%	0.47%	0.55%	-10.06%	-1.73%	-	-
Horiz. %	101.66%	91.91%	89.29%	88.87%	88.39%	98.27%	100.00%	-
DPS	10.50	8.50	8.00	8.00	8.00	8.00	6.00	45.07%
YoY %	23.53%	6.25%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	175.00%	141.67%	133.33%	133.33%	133.33%	133.33%	100.00%	-
NAPS	0.59	0.58	0.57	0.56	0.54	0.53	0.52	8.75%
YoY %	1.72%	1.75%	1.79%	3.70%	1.89%	1.92%	-	-
Horiz. %	113.46%	111.54%	109.62%	107.69%	103.85%	101.92%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 657,108
RPS	126.53	122.50	120.04	118.90	114.65	113.85	110.37	9.50%
YoY %	3.29%	2.05%	0.96%	3.71%	0.70%	3.15%	-	-
Horiz. %	114.64%	110.99%	108.76%	107.73%	103.88%	103.15%	100.00%	-
EPS	14.71	13.30	12.93	12.84	12.80	14.23	14.48	1.05%
YoY %	10.60%	2.86%	0.70%	0.31%	-10.05%	-1.73%	-	-
Horiz. %	101.59%	91.85%	89.30%	88.67%	88.40%	98.27%	100.00%	-
DPS	10.50	8.50	8.00	8.00	8.01	8.00	6.00	45.07%
YoY %	23.53%	6.25%	0.00%	-0.12%	0.12%	33.33%	-	-
Horiz. %	175.00%	141.67%	133.33%	133.33%	133.50%	133.33%	100.00%	-
NAPS	0.59	0.58	0.5703	0.5593	0.5407	0.5304	0.5203	8.71%
YoY %	1.72%	1.70%	1.97%	3.44%	1.94%	1.94%	-	-
Horiz. %	113.40%	111.47%	109.61%	107.50%	103.92%	101.94%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	1.81	1.76	1.89	1.92	1.85	2.10	1.84	-
P/RPS	1.43	1.44	1.58	1.61	1.62	1.85	1.67	-9.80%
YoY %	-0.69%	-8.86%	-1.86%	-0.62%	-12.43%	10.78%	-	-
Horiz. %	85.63%	86.23%	94.61%	96.41%	97.01%	110.78%	100.00%	-
P/EPS	12.31	13.23	14.62	14.93	14.47	14.76	12.71	-2.10%
YoY %	-6.95%	-9.51%	-2.08%	3.18%	-1.96%	16.13%	-	-
Horiz. %	96.85%	104.09%	115.03%	117.47%	113.85%	116.13%	100.00%	-
EY	8.13	7.56	6.84	6.70	6.91	6.77	7.87	2.18%
YoY %	7.54%	10.53%	2.09%	-3.04%	2.07%	-13.98%	-	-
Horiz. %	103.30%	96.06%	86.91%	85.13%	87.80%	86.02%	100.00%	-
DY	5.80	4.83	4.23	4.17	4.32	3.81	3.26	46.67%
YoY %	20.08%	14.18%	1.44%	-3.47%	13.39%	16.87%	-	-
Horiz. %	177.91%	148.16%	129.75%	127.91%	132.52%	116.87%	100.00%	-
P/NAPS	3.07	3.03	3.32	3.43	3.43	3.96	3.54	-9.03%
YoY %	1.32%	-8.73%	-3.21%	0.00%	-13.38%	11.86%	-	-
Horiz. %	86.72%	85.59%	93.79%	96.89%	96.89%	111.86%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	25/11/13	28/08/13	30/05/13	26/02/13	28/11/12	29/08/12	-
Price	1.66	1.65	1.66	2.08	1.81	1.82	2.33	-
P/RPS	1.31	1.35	1.38	1.75	1.58	1.60	2.11	-27.16%
YoY %	-2.96%	-2.17%	-21.14%	10.76%	-1.25%	-24.17%	-	-
Horiz. %	62.09%	63.98%	65.40%	82.94%	74.88%	75.83%	100.00%	-
P/EPS	11.29	12.41	12.84	16.18	14.16	12.80	16.10	-21.01%
YoY %	-9.02%	-3.35%	-20.64%	14.27%	10.62%	-20.50%	-	-
Horiz. %	70.12%	77.08%	79.75%	100.50%	87.95%	79.50%	100.00%	-
EY	8.86	8.06	7.79	6.18	7.06	7.82	6.21	26.65%
YoY %	9.93%	3.47%	26.05%	-12.46%	-9.72%	25.93%	-	-
Horiz. %	142.67%	129.79%	125.44%	99.52%	113.69%	125.93%	100.00%	-
DY	6.33	5.15	4.82	3.85	4.42	4.40	2.58	81.61%
YoY %	22.91%	6.85%	25.19%	-12.90%	0.45%	70.54%	-	-
Horiz. %	245.35%	199.61%	186.82%	149.22%	171.32%	170.54%	100.00%	-
P/NAPS	2.81	2.84	2.91	3.71	3.35	3.43	4.48	-26.66%
YoY %	-1.06%	-2.41%	-21.56%	10.75%	-2.33%	-23.44%	-	-
Horiz. %	62.72%	63.39%	64.96%	82.81%	74.78%	76.56%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

983

HLIND

HONG LEONG INDUSTRIES BHD

970

JCY

JCY INTERNATIONAL BERHAD

648

GENTING

GENTING BHD

561

DNEX

DAGANG NEXCHANGE BERHAD

342

NOTION

NOTION VTEC BHD

311

GENM

GENTING MALAYSIA BERHAD

231

HEXCAP

HEXTAR CAPITAL BERHAD

219

YTLPOWR

YTL POWER INTERNATIONAL BHD

219

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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