[PADINI] YoY Quarter Result on 30-Jun-2013 [#4]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	348,875	221,944	196,009	177,037	169,538	132,146	114,389	20.40%
YoY %	57.19%	13.23%	10.72%	4.42%	28.30%	15.52%	-	-
Horiz. %	304.99%	194.03%	171.35%	154.77%	148.21%	115.52%	100.00%	-
PBT	51,552	22,011	19,460	21,792	22,153	25,363	18,817	18.27%
YoY %	134.21%	13.11%	-10.70%	-1.63%	-12.66%	34.79%	-	-
Horiz. %	273.97%	116.97%	103.42%	115.81%	117.73%	134.79%	100.00%	-
Tax	-13,665	-3,654	-5,797	-6,126	-6,656	-7,287	-6,776	12.38%
YoY %	-273.97%	36.97%	5.37%	7.96%	8.66%	-7.54%	-	-
Horiz. %	201.67%	53.93%	85.55%	90.41%	98.23%	107.54%	100.00%	-
NP	37,887	18,357	13,663	15,666	15,497	18,076	12,041	21.03%
YoY %	106.39%	34.36%	-12.79%	1.09%	-14.27%	50.12%	-	-
Horiz. %	314.65%	152.45%	113.47%	130.11%	128.70%	150.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,355	18,178	13,663	15,666	15,497	18,076	12,041	20.74%
YoY %	105.50%	33.05%	-12.79%	1.09%	-14.27%	50.12%	-	-
Horiz. %	310.23%	150.97%	113.47%	130.11%	128.70%	150.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.51%	16.60%	29.79%	28.11%	30.05%	28.73%	36.01%	-
YoY %	59.70%	-44.28%	5.98%	-6.46%	4.59%	-20.22%	-	-
Horiz. %	73.62%	46.10%	82.73%	78.06%	83.45%	79.78%	100.00%	-
Total Cost	310,988	203,587	182,346	161,371	154,041	114,070	102,348	20.32%
YoY %	52.75%	11.65%	13.00%	4.76%	35.04%	11.45%	-	-
Horiz. %	303.85%	198.92%	178.16%	157.67%	150.51%	111.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	466,937	408,346	386,842	375,008	342,337	282,642	131,638	23.47%
YoY %	14.35%	5.56%	3.16%	9.54%	21.12%	114.71%	-	-
Horiz. %	354.71%	310.20%	293.87%	284.88%	260.06%	214.71%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	16,441	16,465	16,419	13,158	13,166	13,146	3,949	26.80%
YoY %	-0.15%	0.28%	24.78%	-0.06%	0.15%	232.89%	-	-
Horiz. %	416.33%	416.94%	415.78%	333.20%	333.40%	332.89%	100.00%	-
Div Payout %	44.01%	90.58%	120.17%	83.99%	84.96%	72.73%	32.80%	-
YoY %	-51.41%	-24.62%	43.08%	-1.14%	16.82%	121.74%	-	-
Horiz. %	134.18%	276.16%	366.37%	256.07%	259.02%	221.74%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	466,937	408,346	386,842	375,008	342,337	282,642	131,638	23.47%
YoY %	14.35%	5.56%	3.16%	9.54%	21.12%	114.71%	-	-
Horiz. %	354.71%	310.20%	293.87%	284.88%	260.06%	214.71%	100.00%	-
NOSH	657,658	658,623	656,778	657,909	658,340	657,309	131,638	30.71%
YoY %	-0.15%	0.28%	-0.17%	-0.07%	0.16%	399.33%	-	-
Horiz. %	499.60%	500.33%	498.93%	499.79%	500.11%	499.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	10.86%	8.27%	6.97%	8.85%	9.14%	13.68%	10.53%	-
YoY %	31.32%	18.65%	-21.24%	-3.17%	-33.19%	29.91%	-	-
Horiz. %	103.13%	78.54%	66.19%	84.05%	86.80%	129.91%	100.00%	-
ROE	8.00%	4.45%	3.53%	4.18%	4.53%	6.40%	9.15%	-
YoY %	79.78%	26.06%	-15.55%	-7.73%	-29.22%	-30.05%	-	-
Horiz. %	87.43%	48.63%	38.58%	45.68%	49.51%	69.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	53.05	33.70	29.84	26.91	25.75	20.10	86.90	-7.88%
YoY %	57.42%	12.94%	10.89%	4.50%	28.11%	-76.87%	-	-
Horiz. %	61.05%	38.78%	34.34%	30.97%	29.63%	23.13%	100.00%	-
EPS	5.68	2.76	2.08	2.38	2.36	2.75	1.83	20.75%
YoY %	105.80%	32.69%	-12.61%	0.85%	-14.18%	50.27%	-	-
Horiz. %	310.38%	150.82%	113.66%	130.05%	128.96%	150.27%	100.00%	-
DPS	2.50	2.50	2.50	2.00	2.00	2.00	3.00	-2.99%
YoY %	0.00%	0.00%	25.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	83.33%	83.33%	83.33%	66.67%	66.67%	66.67%	100.00%	-
NAPS	0.71	0.62	0.589	0.57	0.52	0.43	1.00	-5.54%
YoY %	14.52%	5.26%	3.33%	9.62%	20.93%	-57.00%	-	-
Horiz. %	71.00%	62.00%	58.90%	57.00%	52.00%	43.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 657,909
RPS	53.03	33.73	29.79	26.91	25.77	20.09	17.39	20.40%
YoY %	57.22%	13.23%	10.70%	4.42%	28.27%	15.53%	-	-
Horiz. %	304.95%	193.96%	171.31%	154.74%	148.19%	115.53%	100.00%	-
EPS	5.68	2.76	2.08	2.38	2.36	2.75	1.83	20.75%
YoY %	105.80%	32.69%	-12.61%	0.85%	-14.18%	50.27%	-	-
Horiz. %	310.38%	150.82%	113.66%	130.05%	128.96%	150.27%	100.00%	-
DPS	2.50	2.50	2.50	2.00	2.00	2.00	0.60	26.82%
YoY %	0.00%	0.00%	25.00%	0.00%	0.00%	233.33%	-	-
Horiz. %	416.67%	416.67%	416.67%	333.33%	333.33%	333.33%	100.00%	-
NAPS	0.7097	0.6207	0.588	0.57	0.5203	0.4296	0.2001	23.46%
YoY %	14.34%	5.56%	3.16%	9.55%	21.11%	114.69%	-	-
Horiz. %	354.67%	310.19%	293.85%	284.86%	260.02%	214.69%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.37	1.33	1.97	1.89	1.84	1.06	0.76	-
P/RPS	4.47	3.95	6.60	7.02	7.14	5.27	0.87	31.32%
YoY %	13.16%	-40.15%	-5.98%	-1.68%	35.48%	505.75%	-	-
Horiz. %	513.79%	454.02%	758.62%	806.90%	820.69%	605.75%	100.00%	-
P/EPS	41.73	48.19	94.70	79.37	78.17	38.55	8.31	30.82%
YoY %	-13.41%	-49.11%	19.31%	1.54%	102.78%	363.90%	-	-
Horiz. %	502.17%	579.90%	1,139.59%	955.11%	940.67%	463.90%	100.00%	-
EY	2.40	2.08	1.06	1.26	1.28	2.59	12.04	-23.55%
YoY %	15.38%	96.23%	-15.87%	-1.56%	-50.58%	-78.49%	-	-
Horiz. %	19.93%	17.28%	8.80%	10.47%	10.63%	21.51%	100.00%	-
DY	1.05	1.88	1.27	1.06	1.09	1.89	3.95	-19.79%
YoY %	-44.15%	48.03%	19.81%	-2.75%	-42.33%	-52.15%	-	-
Horiz. %	26.58%	47.59%	32.15%	26.84%	27.59%	47.85%	100.00%	-
P/NAPS	3.34	2.15	3.34	3.32	3.54	2.47	0.76	27.95%
YoY %	55.35%	-35.63%	0.60%	-6.21%	43.32%	225.00%	-	-
Horiz. %	439.47%	282.89%	439.47%	436.84%	465.79%	325.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	18/08/15	27/08/14	28/08/13	29/08/12	26/08/11	26/08/10	-
Price	2.63	1.35	1.89	1.66	2.33	0.89	0.82	-
P/RPS	4.96	4.01	6.33	6.17	9.05	4.43	0.94	31.91%
YoY %	23.69%	-36.65%	2.59%	-31.82%	104.29%	371.28%	-	-
Horiz. %	527.66%	426.60%	673.40%	656.38%	962.77%	471.28%	100.00%	-
P/EPS	46.30	48.91	90.85	69.71	98.98	32.36	8.96	31.45%
YoY %	-5.34%	-46.16%	30.33%	-29.57%	205.87%	261.16%	-	-
Horiz. %	516.74%	545.87%	1,013.95%	778.01%	1,104.69%	361.16%	100.00%	-
EY	2.16	2.04	1.10	1.43	1.01	3.09	11.15	-23.91%
YoY %	5.88%	85.45%	-23.08%	41.58%	-67.31%	-72.29%	-	-
Horiz. %	19.37%	18.30%	9.87%	12.83%	9.06%	27.71%	100.00%	-
DY	0.95	1.85	1.32	1.20	0.86	2.25	3.66	-20.11%
YoY %	-48.65%	40.15%	10.00%	39.53%	-61.78%	-38.52%	-	-
Horiz. %	25.96%	50.55%	36.07%	32.79%	23.50%	61.48%	100.00%	-
P/NAPS	3.70	2.18	3.21	2.91	4.48	2.07	0.82	28.51%
YoY %	69.72%	-32.09%	10.31%	-35.04%	116.43%	152.44%	-	-
Horiz. %	451.22%	265.85%	391.46%	354.88%	546.34%	252.44%	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 - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 16:55:00

ADX

5 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-21 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DSONIC

DATASONIC GROUP BERHAD

920

MPI

MALAYSIAN PACIFIC INDUSTRIES

751

GENTING

GENTING BHD

739

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

665

NOTION

NOTION VTEC BHD

611

DNEX

DAGANG NEXCHANGE BERHAD

501

PBBANK

PUBLIC BANK BHD

426

TOPGLOV

TOP GLOVE CORPORATION BHD

353

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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