[PADINI] YoY 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
Quarter Result
Revenue	221,944	196,009	177,037	169,538	132,146	114,389	98,918	14.41%
YoY %	13.23%	10.72%	4.42%	28.30%	15.52%	15.64%	-	-
Horiz. %	224.37%	198.15%	178.97%	171.39%	133.59%	115.64%	100.00%	-
PBT	22,011	19,460	21,792	22,153	25,363	18,817	6,572	22.30%
YoY %	13.11%	-10.70%	-1.63%	-12.66%	34.79%	186.32%	-	-
Horiz. %	334.92%	296.10%	331.59%	337.08%	385.93%	286.32%	100.00%	-
Tax	-3,654	-5,797	-6,126	-6,656	-7,287	-6,776	-939	25.40%
YoY %	36.97%	5.37%	7.96%	8.66%	-7.54%	-621.62%	-	-
Horiz. %	389.14%	617.36%	652.40%	708.84%	776.04%	721.62%	100.00%	-
NP	18,357	13,663	15,666	15,497	18,076	12,041	5,633	21.75%
YoY %	34.36%	-12.79%	1.09%	-14.27%	50.12%	113.76%	-	-
Horiz. %	325.88%	242.55%	278.11%	275.11%	320.89%	213.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,178	13,663	15,666	15,497	18,076	12,041	5,633	21.55%
YoY %	33.05%	-12.79%	1.09%	-14.27%	50.12%	113.76%	-	-
Horiz. %	322.71%	242.55%	278.11%	275.11%	320.89%	213.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.60%	29.79%	28.11%	30.05%	28.73%	36.01%	14.29%	-
YoY %	-44.28%	5.98%	-6.46%	4.59%	-20.22%	151.99%	-	-
Horiz. %	116.17%	208.47%	196.71%	210.29%	201.05%	251.99%	100.00%	-
Total Cost	203,587	182,346	161,371	154,041	114,070	102,348	93,285	13.88%
YoY %	11.65%	13.00%	4.76%	35.04%	11.45%	9.72%	-	-
Horiz. %	218.24%	195.47%	172.99%	165.13%	122.28%	109.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	408,346	386,842	375,008	342,337	282,642	131,638	204,694	12.19%
YoY %	5.56%	3.16%	9.54%	21.12%	114.71%	-35.69%	-	-
Horiz. %	199.49%	188.99%	183.20%	167.24%	138.08%	64.31%	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	16,465	16,419	13,158	13,166	13,146	3,949	7,923	12.95%
YoY %	0.28%	24.78%	-0.06%	0.15%	232.89%	-50.16%	-	-
Horiz. %	207.81%	207.23%	166.07%	166.17%	165.92%	49.84%	100.00%	-
Div Payout %	90.58%	120.17%	83.99%	84.96%	72.73%	32.80%	140.66%	-
YoY %	-24.62%	43.08%	-1.14%	16.82%	121.74%	-76.68%	-	-
Horiz. %	64.40%	85.43%	59.71%	60.40%	51.71%	23.32%	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	408,346	386,842	375,008	342,337	282,642	131,638	204,694	12.19%
YoY %	5.56%	3.16%	9.54%	21.12%	114.71%	-35.69%	-	-
Horiz. %	199.49%	188.99%	183.20%	167.24%	138.08%	64.31%	100.00%	-
NOSH	658,623	656,778	657,909	658,340	657,309	131,638	132,060	30.69%
YoY %	0.28%	-0.17%	-0.07%	0.16%	399.33%	-0.32%	-	-
Horiz. %	498.73%	497.33%	498.19%	498.52%	497.74%	99.68%	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	8.27%	6.97%	8.85%	9.14%	13.68%	10.53%	5.69%	-
YoY %	18.65%	-21.24%	-3.17%	-33.19%	29.91%	85.06%	-	-
Horiz. %	145.34%	122.50%	155.54%	160.63%	240.42%	185.06%	100.00%	-
ROE	4.45%	3.53%	4.18%	4.53%	6.40%	9.15%	2.75%	-
YoY %	26.06%	-15.55%	-7.73%	-29.22%	-30.05%	232.73%	-	-
Horiz. %	161.82%	128.36%	152.00%	164.73%	232.73%	332.73%	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	33.70	29.84	26.91	25.75	20.10	86.90	74.90	-12.45%
YoY %	12.94%	10.89%	4.50%	28.11%	-76.87%	16.02%	-	-
Horiz. %	44.99%	39.84%	35.93%	34.38%	26.84%	116.02%	100.00%	-
EPS	2.76	2.08	2.38	2.36	2.75	1.83	4.27	-7.01%
YoY %	32.69%	-12.61%	0.85%	-14.18%	50.27%	-57.14%	-	-
Horiz. %	64.64%	48.71%	55.74%	55.27%	64.40%	42.86%	100.00%	-
DPS	2.50	2.50	2.00	2.00	2.00	3.00	6.00	-13.57%
YoY %	0.00%	25.00%	0.00%	0.00%	-33.33%	-50.00%	-	-
Horiz. %	41.67%	41.67%	33.33%	33.33%	33.33%	50.00%	100.00%	-
NAPS	0.62	0.589	0.57	0.52	0.43	1.00	1.55	-14.15%
YoY %	5.26%	3.33%	9.62%	20.93%	-57.00%	-35.48%	-	-
Horiz. %	40.00%	38.00%	36.77%	33.55%	27.74%	64.52%	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	33.73	29.79	26.91	25.77	20.09	17.39	15.04	14.40%
YoY %	13.23%	10.70%	4.42%	28.27%	15.53%	15.62%	-	-
Horiz. %	224.27%	198.07%	178.92%	171.34%	133.58%	115.62%	100.00%	-
EPS	2.76	2.08	2.38	2.36	2.75	1.83	0.86	21.44%
YoY %	32.69%	-12.61%	0.85%	-14.18%	50.27%	112.79%	-	-
Horiz. %	320.93%	241.86%	276.74%	274.42%	319.77%	212.79%	100.00%	-
DPS	2.50	2.50	2.00	2.00	2.00	0.60	1.20	13.00%
YoY %	0.00%	25.00%	0.00%	0.00%	233.33%	-50.00%	-	-
Horiz. %	208.33%	208.33%	166.67%	166.67%	166.67%	50.00%	100.00%	-
NAPS	0.6207	0.588	0.57	0.5203	0.4296	0.2001	0.3111	12.19%
YoY %	5.56%	3.16%	9.55%	21.11%	114.69%	-35.68%	-	-
Horiz. %	199.52%	189.01%	183.22%	167.25%	138.09%	64.32%	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	3.95	6.60	7.02	7.14	5.27	0.87	0.64	35.41%
YoY %	-40.15%	-5.98%	-1.68%	35.48%	505.75%	35.94%	-	-
Horiz. %	617.19%	1,031.25%	1,096.87%	1,115.62%	823.44%	135.94%	100.00%	-
P/EPS	48.19	94.70	79.37	78.17	38.55	8.31	11.25	27.42%
YoY %	-49.11%	19.31%	1.54%	102.78%	363.90%	-26.13%	-	-
Horiz. %	428.36%	841.78%	705.51%	694.84%	342.67%	73.87%	100.00%	-
EY	2.08	1.06	1.26	1.28	2.59	12.04	8.89	-21.49%
YoY %	96.23%	-15.87%	-1.56%	-50.58%	-78.49%	35.43%	-	-
Horiz. %	23.40%	11.92%	14.17%	14.40%	29.13%	135.43%	100.00%	-
DY	1.88	1.27	1.06	1.09	1.89	3.95	12.50	-27.06%
YoY %	48.03%	19.81%	-2.75%	-42.33%	-52.15%	-68.40%	-	-
Horiz. %	15.04%	10.16%	8.48%	8.72%	15.12%	31.60%	100.00%	-
P/NAPS	2.15	3.34	3.32	3.54	2.47	0.76	0.31	38.07%
YoY %	-35.63%	0.60%	-6.21%	43.32%	225.00%	145.16%	-	-
Horiz. %	693.55%	1,077.42%	1,070.97%	1,141.94%	796.77%	245.16%	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	4.01	6.33	6.17	9.05	4.43	0.94	0.72	33.12%
YoY %	-36.65%	2.59%	-31.82%	104.29%	371.28%	30.56%	-	-
Horiz. %	556.94%	879.17%	856.94%	1,256.94%	615.28%	130.56%	100.00%	-
P/EPS	48.91	90.85	69.71	98.98	32.36	8.96	12.66	25.25%
YoY %	-46.16%	30.33%	-29.57%	205.87%	261.16%	-29.23%	-	-
Horiz. %	386.33%	717.61%	550.63%	781.83%	255.61%	70.77%	100.00%	-
EY	2.04	1.10	1.43	1.01	3.09	11.15	7.90	-20.19%
YoY %	85.45%	-23.08%	41.58%	-67.31%	-72.29%	41.14%	-	-
Horiz. %	25.82%	13.92%	18.10%	12.78%	39.11%	141.14%	100.00%	-
DY	1.85	1.32	1.20	0.86	2.25	3.66	11.11	-25.81%
YoY %	40.15%	10.00%	39.53%	-61.78%	-38.52%	-67.06%	-	-
Horiz. %	16.65%	11.88%	10.80%	7.74%	20.25%	32.94%	100.00%	-
P/NAPS	2.18	3.21	2.91	4.48	2.07	0.82	0.35	35.62%
YoY %	-32.09%	10.31%	-35.04%	116.43%	152.44%	134.29%	-	-
Horiz. %	622.86%	917.14%	831.43%	1,280.00%	591.43%	234.29%	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

304

PTRANS

PERAK TRANSIT BERHAD

294

HLIND

HONG LEONG INDUSTRIES BHD

289

JCY

JCY INTERNATIONAL BERHAD

212

PBBANK

PUBLIC BANK BHD

151

GENTING

GENTING BHD

141

MAYBANK

MALAYAN BANKING BHD

123

GENM

GENTING MALAYSIA BERHAD

122

YTLPOWR

YTL POWER INTERNATIONAL BHD

101

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