[PADINI] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1.2%
YoY- 26.3%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,473,360 1,219,902 944,676 902,790 817,476 761,136 556,910 17.58%
PBT 224,758 177,664 101,708 156,396 123,292 151,216 91,830 16.07%
Tax -53,482 -47,864 -30,804 -44,122 -34,396 -40,222 -26,164 12.64%
NP 171,276 129,800 70,904 112,274 88,896 110,994 65,666 17.30%
-
NP to SH 166,180 129,800 70,904 112,274 88,896 110,994 65,666 16.71%
-
Tax Rate 23.80% 26.94% 30.29% 28.21% 27.90% 26.60% 28.49% -
Total Cost 1,302,084 1,090,102 873,772 790,516 728,580 650,142 491,244 17.62%
-
Net Worth 521,722 440,799 394,745 388,166 355,103 328,954 265,822 11.88%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 65,790 65,790 65,790 85,528 52,607 26,316 - -
Div Payout % 39.59% 50.69% 92.79% 76.18% 59.18% 23.71% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 521,722 440,799 394,745 388,166 355,103 328,954 265,822 11.88%
NOSH 657,909 657,909 657,909 657,909 657,598 657,909 131,595 30.73%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.62% 10.64% 7.51% 12.44% 10.87% 14.58% 11.79% -
ROE 31.85% 29.45% 17.96% 28.92% 25.03% 33.74% 24.70% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 223.95 185.42 143.59 137.22 124.31 115.69 423.20 -10.05%
EPS 25.26 19.72 10.78 17.26 13.30 16.88 49.90 -10.71%
DPS 10.00 10.00 10.00 13.00 8.00 4.00 0.00 -
NAPS 0.793 0.67 0.60 0.59 0.54 0.50 2.02 -14.41%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 149.19 123.52 95.65 91.41 82.77 77.07 56.39 17.58%
EPS 16.83 13.14 7.18 11.37 9.00 11.24 6.65 16.72%
DPS 6.66 6.66 6.66 8.66 5.33 2.66 0.00 -
NAPS 0.5283 0.4463 0.3997 0.393 0.3596 0.3331 0.2692 11.88%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.55 1.87 1.46 1.81 1.85 1.09 1.09 -
P/RPS 1.14 1.01 1.02 1.32 1.49 0.94 0.26 27.90%
P/EPS 10.10 9.48 13.55 10.61 13.69 6.46 2.18 29.08%
EY 9.91 10.55 7.38 9.43 7.31 15.48 45.78 -22.49%
DY 3.92 5.35 6.85 7.18 4.32 3.67 0.00 -
P/NAPS 3.22 2.79 2.43 3.07 3.43 2.18 0.54 34.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 23/02/16 26/02/15 26/02/14 26/02/13 28/02/12 25/02/11 -
Price 2.58 2.18 1.46 1.66 1.81 1.33 1.07 -
P/RPS 1.15 1.18 1.02 1.21 1.46 1.15 0.25 28.93%
P/EPS 10.21 11.05 13.55 9.73 13.39 7.88 2.14 29.71%
EY 9.79 9.05 7.38 10.28 7.47 12.68 46.64 -22.89%
DY 3.88 4.59 6.85 7.83 4.42 3.01 0.00 -
P/NAPS 3.25 3.25 2.43 2.81 3.35 2.66 0.53 35.25%

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