[PADINI] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 29.99%
YoY- 9.58%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,240,132 1,078,292 906,992 868,880 804,224 712,460 546,564 14.61%
PBT 158,556 177,224 106,952 155,848 137,920 146,960 102,604 7.51%
Tax -41,220 -33,036 -29,980 -44,900 -36,672 -39,176 -29,208 5.90%
NP 117,336 144,188 76,972 110,948 101,248 107,784 73,396 8.12%
-
NP to SH 114,464 127,320 76,972 110,948 101,248 107,784 73,396 7.68%
-
Tax Rate 26.00% 18.64% 28.03% 28.81% 26.59% 26.66% 28.47% -
Total Cost 1,122,796 934,104 830,020 757,932 702,976 604,676 473,168 15.47%
-
Net Worth 481,801 424,838 388,166 381,587 348,939 308,893 252,545 11.35%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 65,783 65,764 65,790 65,790 52,670 - - -
Div Payout % 57.47% 51.65% 85.47% 59.30% 52.02% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 481,801 424,838 388,166 381,587 348,939 308,893 252,545 11.35%
NOSH 657,839 657,644 657,909 657,909 658,376 657,219 131,534 30.73%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.46% 13.37% 8.49% 12.77% 12.59% 15.13% 13.43% -
ROE 23.76% 29.97% 19.83% 29.08% 29.02% 34.89% 29.06% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 188.52 163.96 137.86 132.07 122.15 108.41 415.53 -12.33%
EPS 17.40 19.36 11.68 16.88 15.40 16.40 55.80 -17.63%
DPS 10.00 10.00 10.00 10.00 8.00 0.00 0.00 -
NAPS 0.7324 0.646 0.59 0.58 0.53 0.47 1.92 -14.82%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 125.57 109.18 91.84 87.98 81.43 72.14 55.34 14.61%
EPS 11.59 12.89 7.79 11.23 10.25 10.91 7.43 7.68%
DPS 6.66 6.66 6.66 6.66 5.33 0.00 0.00 -
NAPS 0.4879 0.4302 0.393 0.3864 0.3533 0.3128 0.2557 11.35%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.85 1.35 1.92 1.76 2.10 0.87 0.91 -
P/RPS 1.51 0.82 1.39 1.33 1.72 0.80 0.22 37.81%
P/EPS 16.38 6.97 16.41 10.44 13.66 5.30 1.63 46.84%
EY 6.11 14.34 6.09 9.58 7.32 18.85 61.32 -31.88%
DY 3.51 7.41 5.21 5.68 3.81 0.00 0.00 -
P/NAPS 3.89 2.09 3.25 3.03 3.96 1.85 0.47 42.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 26/11/15 26/11/14 25/11/13 28/11/12 29/11/11 29/11/10 -
Price 2.82 1.59 1.77 1.65 1.82 1.05 1.00 -
P/RPS 1.50 0.97 1.28 1.25 1.49 0.97 0.24 35.68%
P/EPS 16.21 8.21 15.13 9.78 11.83 6.40 1.79 44.32%
EY 6.17 12.18 6.61 10.22 8.45 15.62 55.80 -30.69%
DY 3.55 6.29 5.65 6.06 4.40 0.00 0.00 -
P/NAPS 3.85 2.46 3.00 2.84 3.43 2.23 0.52 39.56%

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