[PADINI] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -7.88%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,551,218 1,473,360 1,219,902 944,676 902,790 817,476 761,136 12.58%
PBT 217,766 224,758 177,664 101,708 156,396 123,292 151,216 6.26%
Tax -55,388 -53,482 -47,864 -30,804 -44,122 -34,396 -40,222 5.47%
NP 162,378 171,276 129,800 70,904 112,274 88,896 110,994 6.54%
-
NP to SH 162,378 166,180 129,800 70,904 112,274 88,896 110,994 6.54%
-
Tax Rate 25.43% 23.80% 26.94% 30.29% 28.21% 27.90% 26.60% -
Total Cost 1,388,840 1,302,084 1,090,102 873,772 790,516 728,580 650,142 13.47%
-
Net Worth 598,697 521,722 440,799 394,745 388,166 355,103 328,954 10.48%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 65,790 65,790 65,790 65,790 85,528 52,607 26,316 16.48%
Div Payout % 40.52% 39.59% 50.69% 92.79% 76.18% 59.18% 23.71% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 598,697 521,722 440,799 394,745 388,166 355,103 328,954 10.48%
NOSH 657,909 657,909 657,909 657,909 657,909 657,598 657,909 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.47% 11.62% 10.64% 7.51% 12.44% 10.87% 14.58% -
ROE 27.12% 31.85% 29.45% 17.96% 28.92% 25.03% 33.74% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 235.78 223.95 185.42 143.59 137.22 124.31 115.69 12.58%
EPS 24.68 25.26 19.72 10.78 17.26 13.30 16.88 6.52%
DPS 10.00 10.00 10.00 10.00 13.00 8.00 4.00 16.48%
NAPS 0.91 0.793 0.67 0.60 0.59 0.54 0.50 10.48%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 157.07 149.19 123.52 95.65 91.41 82.77 77.07 12.58%
EPS 16.44 16.83 13.14 7.18 11.37 9.00 11.24 6.53%
DPS 6.66 6.66 6.66 6.66 8.66 5.33 2.66 16.51%
NAPS 0.6062 0.5283 0.4463 0.3997 0.393 0.3596 0.3331 10.48%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.28 2.55 1.87 1.46 1.81 1.85 1.09 -
P/RPS 2.24 1.14 1.01 1.02 1.32 1.49 0.94 15.55%
P/EPS 21.39 10.10 9.48 13.55 10.61 13.69 6.46 22.06%
EY 4.67 9.91 10.55 7.38 9.43 7.31 15.48 -18.09%
DY 1.89 3.92 5.35 6.85 7.18 4.32 3.67 -10.46%
P/NAPS 5.80 3.22 2.79 2.43 3.07 3.43 2.18 17.69%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 20/02/17 23/02/16 26/02/15 26/02/14 26/02/13 28/02/12 -
Price 5.35 2.58 2.18 1.46 1.66 1.81 1.33 -
P/RPS 2.27 1.15 1.18 1.02 1.21 1.46 1.15 11.98%
P/EPS 21.68 10.21 11.05 13.55 9.73 13.39 7.88 18.35%
EY 4.61 9.79 9.05 7.38 10.28 7.47 12.68 -15.50%
DY 1.87 3.88 4.59 6.85 7.83 4.42 3.01 -7.62%
P/NAPS 5.88 3.25 3.25 2.43 2.81 3.35 2.66 14.12%

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