[PADINI] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -11.73%
YoY- 6.51%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,570,902 1,301,193 977,904 866,258 789,765 726,112 558,561 18.78%
PBT 213,213 186,665 111,835 125,719 117,605 129,689 104,632 12.58%
Tax -55,825 -47,683 -28,074 -34,806 -32,252 -34,408 -29,337 11.30%
NP 157,388 138,982 83,761 90,913 85,353 95,281 75,295 13.06%
-
NP to SH 157,388 137,385 80,223 90,913 85,353 95,281 75,295 13.06%
-
Tax Rate 26.18% 25.54% 25.10% 27.69% 27.42% 26.53% 28.04% -
Total Cost 1,413,514 1,162,211 894,143 775,345 704,412 630,831 483,266 19.56%
-
Net Worth 552,643 467,161 408,025 387,457 375,008 342,074 283,014 11.78%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 75,659 75,667 65,810 75,649 52,632 39,470 26,326 19.21%
Div Payout % 48.07% 55.08% 82.03% 83.21% 61.66% 41.43% 34.97% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 552,643 467,161 408,025 387,457 375,008 342,074 283,014 11.78%
NOSH 657,909 657,974 658,105 657,822 657,909 657,836 658,173 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.02% 10.68% 8.57% 10.49% 10.81% 13.12% 13.48% -
ROE 28.48% 29.41% 19.66% 23.46% 22.76% 27.85% 26.60% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 238.77 197.76 148.59 131.69 120.04 110.38 84.87 18.79%
EPS 23.92 20.88 12.19 13.82 12.97 14.48 11.44 13.06%
DPS 11.50 11.50 10.00 11.50 8.00 6.00 4.00 19.22%
NAPS 0.84 0.71 0.62 0.589 0.57 0.52 0.43 11.79%
Adjusted Per Share Value based on latest NOSH - 656,778
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 159.06 131.75 99.02 87.71 79.97 73.52 56.56 18.78%
EPS 15.94 13.91 8.12 9.21 8.64 9.65 7.62 13.07%
DPS 7.66 7.66 6.66 7.66 5.33 4.00 2.67 19.18%
NAPS 0.5596 0.473 0.4131 0.3923 0.3797 0.3464 0.2866 11.78%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.52 2.37 1.33 1.97 1.89 1.84 1.06 -
P/RPS 1.47 1.20 0.90 1.50 1.57 1.67 1.25 2.73%
P/EPS 14.71 11.35 10.91 14.25 14.57 12.70 9.27 7.99%
EY 6.80 8.81 9.17 7.02 6.86 7.87 10.79 -7.39%
DY 3.27 4.85 7.52 5.84 4.23 3.26 3.77 -2.34%
P/NAPS 4.19 3.34 2.15 3.34 3.32 3.54 2.47 9.19%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 18/08/15 27/08/14 28/08/13 29/08/12 26/08/11 -
Price 4.23 2.63 1.35 1.89 1.66 2.33 0.89 -
P/RPS 1.77 1.33 0.91 1.44 1.38 2.11 1.05 9.08%
P/EPS 17.68 12.60 11.07 13.68 12.80 16.09 7.78 14.64%
EY 5.66 7.94 9.03 7.31 7.82 6.22 12.85 -12.76%
DY 2.72 4.37 7.41 6.08 4.82 2.58 4.49 -8.00%
P/NAPS 5.04 3.70 2.18 3.21 2.91 4.48 2.07 15.97%

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