[PADINI] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	977,904	866,258	789,765	726,112	558,561	522,949	477,059	12.70%
YoY %	12.89%	9.69%	8.77%	30.00%	6.81%	9.62%	-	-
Horiz. %	204.99%	181.58%	165.55%	152.21%	117.08%	109.62%	100.00%	-
PBT	111,835	125,719	117,605	129,689	104,632	86,280	67,610	8.74%
YoY %	-11.04%	6.90%	-9.32%	23.95%	21.27%	27.61%	-	-
Horiz. %	165.41%	185.95%	173.95%	191.82%	154.76%	127.61%	100.00%	-
Tax	-28,074	-34,806	-32,252	-34,408	-29,337	-25,306	-18,077	7.60%
YoY %	19.34%	-7.92%	6.27%	-17.29%	-15.93%	-39.99%	-	-
Horiz. %	155.30%	192.54%	178.41%	190.34%	162.29%	139.99%	100.00%	-
NP	83,761	90,913	85,353	95,281	75,295	60,974	49,533	9.14%
YoY %	-7.87%	6.51%	-10.42%	26.54%	23.49%	23.10%	-	-
Horiz. %	169.10%	183.54%	172.32%	192.36%	152.01%	123.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,223	90,913	85,353	95,281	75,295	60,974	49,533	8.36%
YoY %	-11.76%	6.51%	-10.42%	26.54%	23.49%	23.10%	-	-
Horiz. %	161.96%	183.54%	172.32%	192.36%	152.01%	123.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	27.69%	27.42%	26.53%	28.04%	29.33%	26.74%	-
YoY %	-9.35%	0.98%	3.35%	-5.39%	-4.40%	9.69%	-	-
Horiz. %	93.87%	103.55%	102.54%	99.21%	104.86%	109.69%	100.00%	-
Total Cost	894,143	775,345	704,412	630,831	483,266	461,975	427,526	13.07%
YoY %	15.32%	10.07%	11.66%	30.53%	4.61%	8.06%	-	-
Horiz. %	209.14%	181.36%	164.76%	147.55%	113.04%	108.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	408,025	387,457	375,008	342,074	283,014	47,370	203,945	12.24%
YoY %	5.31%	3.32%	9.63%	20.87%	497.45%	-76.77%	-	-
Horiz. %	200.07%	189.98%	183.88%	167.73%	138.77%	23.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	65,810	75,649	52,632	39,470	26,326	5,921	18,420	23.63%
YoY %	-13.01%	43.73%	33.35%	49.93%	344.62%	-67.86%	-	-
Horiz. %	357.27%	410.69%	285.73%	214.28%	142.92%	32.14%	100.00%	-
Div Payout %	82.03%	83.21%	61.66%	41.43%	34.97%	9.71%	37.19%	-
YoY %	-1.42%	34.95%	48.83%	18.47%	260.14%	-73.89%	-	-
Horiz. %	220.57%	223.74%	165.80%	111.40%	94.03%	26.11%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	408,025	387,457	375,008	342,074	283,014	47,370	203,945	12.24%
YoY %	5.31%	3.32%	9.63%	20.87%	497.45%	-76.77%	-	-
Horiz. %	200.07%	189.98%	183.88%	167.73%	138.77%	23.23%	100.00%	-
NOSH	658,105	657,822	657,909	657,836	658,173	131,585	131,577	30.75%
YoY %	0.04%	-0.01%	0.01%	-0.05%	400.19%	0.01%	-	-
Horiz. %	500.17%	499.95%	500.02%	499.96%	500.22%	100.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	8.57%	10.49%	10.81%	13.12%	13.48%	11.66%	10.38%	-
YoY %	-18.30%	-2.96%	-17.61%	-2.67%	15.61%	12.33%	-	-
Horiz. %	82.56%	101.06%	104.14%	126.40%	129.87%	112.33%	100.00%	-
ROE	19.66%	23.46%	22.76%	27.85%	26.60%	128.72%	24.29%	-
YoY %	-16.20%	3.08%	-18.28%	4.70%	-79.33%	429.93%	-	-
Horiz. %	80.94%	96.58%	93.70%	114.66%	109.51%	529.93%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	148.59	131.69	120.04	110.38	84.87	397.42	362.57	-13.80%
YoY %	12.83%	9.71%	8.75%	30.06%	-78.64%	9.61%	-	-
Horiz. %	40.98%	36.32%	33.11%	30.44%	23.41%	109.61%	100.00%	-
EPS	12.19	13.82	12.97	14.48	11.44	9.27	37.64	-17.12%
YoY %	-11.79%	6.55%	-10.43%	26.57%	23.41%	-75.37%	-	-
Horiz. %	32.39%	36.72%	34.46%	38.47%	30.39%	24.63%	100.00%	-
DPS	10.00	11.50	8.00	6.00	4.00	4.50	14.00	-5.45%
YoY %	-13.04%	43.75%	33.33%	50.00%	-11.11%	-67.86%	-	-
Horiz. %	71.43%	82.14%	57.14%	42.86%	28.57%	32.14%	100.00%	-
NAPS	0.62	0.589	0.57	0.52	0.43	0.36	1.55	-14.15%
YoY %	5.26%	3.33%	9.62%	20.93%	19.44%	-76.77%	-	-
Horiz. %	40.00%	38.00%	36.77%	33.55%	27.74%	23.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 658,340
RPS	148.64	131.67	120.04	110.37	84.90	79.49	72.51	12.70%
YoY %	12.89%	9.69%	8.76%	30.00%	6.81%	9.63%	-	-
Horiz. %	204.99%	181.59%	165.55%	152.21%	117.09%	109.63%	100.00%	-
EPS	12.19	13.82	12.97	14.48	11.44	9.27	7.53	8.35%
YoY %	-11.79%	6.55%	-10.43%	26.57%	23.41%	23.11%	-	-
Horiz. %	161.89%	183.53%	172.24%	192.30%	151.93%	123.11%	100.00%	-
DPS	10.00	11.50	8.00	6.00	4.00	0.90	2.80	23.62%
YoY %	-13.04%	43.75%	33.33%	50.00%	344.44%	-67.86%	-	-
Horiz. %	357.14%	410.71%	285.71%	214.29%	142.86%	32.14%	100.00%	-
NAPS	0.6202	0.5889	0.57	0.5199	0.4302	0.072	0.31	12.24%
YoY %	5.31%	3.32%	9.64%	20.85%	497.50%	-76.77%	-	-
Horiz. %	200.06%	189.97%	183.87%	167.71%	138.77%	23.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.33	1.97	1.89	1.84	1.06	0.76	0.48	-
P/RPS	0.90	1.50	1.57	1.67	1.25	0.19	0.13	38.03%
YoY %	-40.00%	-4.46%	-5.99%	33.60%	557.89%	46.15%	-	-
Horiz. %	692.31%	1,153.85%	1,207.69%	1,284.62%	961.54%	146.15%	100.00%	-
P/EPS	10.91	14.25	14.57	12.70	9.27	1.64	1.28	42.89%
YoY %	-23.44%	-2.20%	14.72%	37.00%	465.24%	28.12%	-	-
Horiz. %	852.34%	1,113.28%	1,138.28%	992.19%	724.22%	128.12%	100.00%	-
EY	9.17	7.02	6.86	7.87	10.79	60.97	78.43	-30.06%
YoY %	30.63%	2.33%	-12.83%	-27.06%	-82.30%	-22.26%	-	-
Horiz. %	11.69%	8.95%	8.75%	10.03%	13.76%	77.74%	100.00%	-
DY	7.52	5.84	4.23	3.26	3.77	5.92	29.17	-20.21%
YoY %	28.77%	38.06%	29.75%	-13.53%	-36.32%	-79.71%	-	-
Horiz. %	25.78%	20.02%	14.50%	11.18%	12.92%	20.29%	100.00%	-
P/NAPS	2.15	3.34	3.32	3.54	2.47	2.11	0.31	38.07%
YoY %	-35.63%	0.60%	-6.21%	43.32%	17.06%	580.65%	-	-
Horiz. %	693.55%	1,077.42%	1,070.97%	1,141.94%	796.77%	680.65%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/15	27/08/14	28/08/13	29/08/12	26/08/11	26/08/10	27/08/09	-
Price	1.35	1.89	1.66	2.33	0.89	0.82	0.54	-
P/RPS	0.91	1.44	1.38	2.11	1.05	0.21	0.15	35.03%
YoY %	-36.81%	4.35%	-34.60%	100.95%	400.00%	40.00%	-	-
Horiz. %	606.67%	960.00%	920.00%	1,406.67%	700.00%	140.00%	100.00%	-
P/EPS	11.07	13.68	12.80	16.09	7.78	1.77	1.43	40.62%
YoY %	-19.08%	6.87%	-20.45%	106.81%	339.55%	23.78%	-	-
Horiz. %	774.13%	956.64%	895.10%	1,125.17%	544.06%	123.78%	100.00%	-
EY	9.03	7.31	7.82	6.22	12.85	56.51	69.71	-28.85%
YoY %	23.53%	-6.52%	25.72%	-51.60%	-77.26%	-18.94%	-	-
Horiz. %	12.95%	10.49%	11.22%	8.92%	18.43%	81.06%	100.00%	-
DY	7.41	6.08	4.82	2.58	4.49	5.49	25.93	-18.83%
YoY %	21.88%	26.14%	86.82%	-42.54%	-18.21%	-78.83%	-	-
Horiz. %	28.58%	23.45%	18.59%	9.95%	17.32%	21.17%	100.00%	-
P/NAPS	2.18	3.21	2.91	4.48	2.07	2.28	0.35	35.62%
YoY %	-32.09%	10.31%	-35.04%	116.43%	-9.21%	551.43%	-	-
Horiz. %	622.86%	917.14%	831.43%	1,280.00%	591.43%	651.43%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

PTRANS

PERAK TRANSIT BERHAD

289

HLIND

HONG LEONG INDUSTRIES BHD

283

JCY

JCY INTERNATIONAL BERHAD

213

PBBANK

PUBLIC BANK BHD

151

GENTING

GENTING BHD

142

MAYBANK

MALAYAN BANKING BHD

124

GENM

GENTING MALAYSIA BERHAD

123

YTLPOWR

YTL POWER INTERNATIONAL BHD

100

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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