[PADINI] YoY Quarter Result on 30-Jun-2014 [#4]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	460,485	348,875	221,944	196,009	177,037	169,538	132,146	23.10%
YoY %	31.99%	57.19%	13.23%	10.72%	4.42%	28.30%	-	-
Horiz. %	348.47%	264.01%	167.95%	148.33%	133.97%	128.30%	100.00%	-
PBT	54,433	51,552	22,011	19,460	21,792	22,153	25,363	13.56%
YoY %	5.59%	134.21%	13.11%	-10.70%	-1.63%	-12.66%	-	-
Horiz. %	214.62%	203.26%	86.78%	76.73%	85.92%	87.34%	100.00%	-
Tax	-14,952	-13,665	-3,654	-5,797	-6,126	-6,656	-7,287	12.71%
YoY %	-9.42%	-273.97%	36.97%	5.37%	7.96%	8.66%	-	-
Horiz. %	205.19%	187.53%	50.14%	79.55%	84.07%	91.34%	100.00%	-
NP	39,481	37,887	18,357	13,663	15,666	15,497	18,076	13.89%
YoY %	4.21%	106.39%	34.36%	-12.79%	1.09%	-14.27%	-	-
Horiz. %	218.42%	209.60%	101.55%	75.59%	86.67%	85.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,481	37,355	18,178	13,663	15,666	15,497	18,076	13.89%
YoY %	5.69%	105.50%	33.05%	-12.79%	1.09%	-14.27%	-	-
Horiz. %	218.42%	206.66%	100.56%	75.59%	86.67%	85.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.47%	26.51%	16.60%	29.79%	28.11%	30.05%	28.73%	-
YoY %	3.62%	59.70%	-44.28%	5.98%	-6.46%	4.59%	-	-
Horiz. %	95.61%	92.27%	57.78%	103.69%	97.84%	104.59%	100.00%	-
Total Cost	421,004	310,988	203,587	182,346	161,371	154,041	114,070	24.28%
YoY %	35.38%	52.75%	11.65%	13.00%	4.76%	35.04%	-	-
Horiz. %	369.08%	272.63%	178.48%	159.85%	141.47%	135.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	552,643	466,937	408,346	386,842	375,008	342,337	282,642	11.81%
YoY %	18.35%	14.35%	5.56%	3.16%	9.54%	21.12%	-	-
Horiz. %	195.53%	165.20%	144.47%	136.87%	132.68%	121.12%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	16,447	16,441	16,465	16,419	13,158	13,166	13,146	3.80%
YoY %	0.04%	-0.15%	0.28%	24.78%	-0.06%	0.15%	-	-
Horiz. %	125.11%	125.06%	125.25%	124.90%	100.09%	100.15%	100.00%	-
Div Payout %	41.66%	44.01%	90.58%	120.17%	83.99%	84.96%	72.73%	-
YoY %	-5.34%	-51.41%	-24.62%	43.08%	-1.14%	16.82%	-	-
Horiz. %	57.28%	60.51%	124.54%	165.23%	115.48%	116.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	552,643	466,937	408,346	386,842	375,008	342,337	282,642	11.81%
YoY %	18.35%	14.35%	5.56%	3.16%	9.54%	21.12%	-	-
Horiz. %	195.53%	165.20%	144.47%	136.87%	132.68%	121.12%	100.00%	-
NOSH	657,909	657,658	658,623	656,778	657,909	658,340	657,309	0.01%
YoY %	0.04%	-0.15%	0.28%	-0.17%	-0.07%	0.16%	-	-
Horiz. %	100.09%	100.05%	100.20%	99.92%	100.09%	100.16%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	8.57%	10.86%	8.27%	6.97%	8.85%	9.14%	13.68%	-
YoY %	-21.09%	31.32%	18.65%	-21.24%	-3.17%	-33.19%	-	-
Horiz. %	62.65%	79.39%	60.45%	50.95%	64.69%	66.81%	100.00%	-
ROE	7.14%	8.00%	4.45%	3.53%	4.18%	4.53%	6.40%	-
YoY %	-10.75%	79.78%	26.06%	-15.55%	-7.73%	-29.22%	-	-
Horiz. %	111.56%	125.00%	69.53%	55.16%	65.31%	70.78%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	69.99	53.05	33.70	29.84	26.91	25.75	20.10	23.09%
YoY %	31.93%	57.42%	12.94%	10.89%	4.50%	28.11%	-	-
Horiz. %	348.21%	263.93%	167.66%	148.46%	133.88%	128.11%	100.00%	-
EPS	6.00	5.68	2.76	2.08	2.38	2.36	2.75	13.87%
YoY %	5.63%	105.80%	32.69%	-12.61%	0.85%	-14.18%	-	-
Horiz. %	218.18%	206.55%	100.36%	75.64%	86.55%	85.82%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.00	2.00	2.00	3.78%
YoY %	0.00%	0.00%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	125.00%	100.00%	100.00%	100.00%	-
NAPS	0.84	0.71	0.62	0.589	0.57	0.52	0.43	11.79%
YoY %	18.31%	14.52%	5.26%	3.33%	9.62%	20.93%	-	-
Horiz. %	195.35%	165.12%	144.19%	136.98%	132.56%	120.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 656,778
RPS	69.99	53.03	33.73	29.79	26.91	25.77	20.09	23.10%
YoY %	31.98%	57.22%	13.23%	10.70%	4.42%	28.27%	-	-
Horiz. %	348.38%	263.96%	167.89%	148.28%	133.95%	128.27%	100.00%	-
EPS	6.00	5.68	2.76	2.08	2.38	2.36	2.75	13.87%
YoY %	5.63%	105.80%	32.69%	-12.61%	0.85%	-14.18%	-	-
Horiz. %	218.18%	206.55%	100.36%	75.64%	86.55%	85.82%	100.00%	-
DPS	2.50	2.50	2.50	2.50	2.00	2.00	2.00	3.78%
YoY %	0.00%	0.00%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	125.00%	100.00%	100.00%	100.00%	-
NAPS	0.84	0.7097	0.6207	0.588	0.57	0.5203	0.4296	11.81%
YoY %	18.36%	14.34%	5.56%	3.16%	9.55%	21.11%	-	-
Horiz. %	195.53%	165.20%	144.48%	136.87%	132.68%	121.11%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	3.52	2.37	1.33	1.97	1.89	1.84	1.06	-
P/RPS	5.03	4.47	3.95	6.60	7.02	7.14	5.27	-0.77%
YoY %	12.53%	13.16%	-40.15%	-5.98%	-1.68%	35.48%	-	-
Horiz. %	95.45%	84.82%	74.95%	125.24%	133.21%	135.48%	100.00%	-
P/EPS	58.66	41.73	48.19	94.70	79.37	78.17	38.55	7.24%
YoY %	40.57%	-13.41%	-49.11%	19.31%	1.54%	102.78%	-	-
Horiz. %	152.17%	108.25%	125.01%	245.65%	205.89%	202.78%	100.00%	-
EY	1.70	2.40	2.08	1.06	1.26	1.28	2.59	-6.77%
YoY %	-29.17%	15.38%	96.23%	-15.87%	-1.56%	-50.58%	-	-
Horiz. %	65.64%	92.66%	80.31%	40.93%	48.65%	49.42%	100.00%	-
DY	0.71	1.05	1.88	1.27	1.06	1.09	1.89	-15.04%
YoY %	-32.38%	-44.15%	48.03%	19.81%	-2.75%	-42.33%	-	-
Horiz. %	37.57%	55.56%	99.47%	67.20%	56.08%	57.67%	100.00%	-
P/NAPS	4.19	3.34	2.15	3.34	3.32	3.54	2.47	9.19%
YoY %	25.45%	55.35%	-35.63%	0.60%	-6.21%	43.32%	-	-
Horiz. %	169.64%	135.22%	87.04%	135.22%	134.41%	143.32%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	25/08/16	18/08/15	27/08/14	28/08/13	29/08/12	26/08/11	-
Price	4.23	2.63	1.35	1.89	1.66	2.33	0.89	-
P/RPS	6.04	4.96	4.01	6.33	6.17	9.05	4.43	5.29%
YoY %	21.77%	23.69%	-36.65%	2.59%	-31.82%	104.29%	-	-
Horiz. %	136.34%	111.96%	90.52%	142.89%	139.28%	204.29%	100.00%	-
P/EPS	70.49	46.30	48.91	90.85	69.71	98.98	32.36	13.84%
YoY %	52.25%	-5.34%	-46.16%	30.33%	-29.57%	205.87%	-	-
Horiz. %	217.83%	143.08%	151.14%	280.75%	215.42%	305.87%	100.00%	-
EY	1.42	2.16	2.04	1.10	1.43	1.01	3.09	-12.14%
YoY %	-34.26%	5.88%	85.45%	-23.08%	41.58%	-67.31%	-	-
Horiz. %	45.95%	69.90%	66.02%	35.60%	46.28%	32.69%	100.00%	-
DY	0.59	0.95	1.85	1.32	1.20	0.86	2.25	-19.97%
YoY %	-37.89%	-48.65%	40.15%	10.00%	39.53%	-61.78%	-	-
Horiz. %	26.22%	42.22%	82.22%	58.67%	53.33%	38.22%	100.00%	-
P/NAPS	5.04	3.70	2.18	3.21	2.91	4.48	2.07	15.97%
YoY %	36.22%	69.72%	-32.09%	10.31%	-35.04%	116.43%	-	-
Horiz. %	243.48%	178.74%	105.31%	155.07%	140.58%	216.43%	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 - 21 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

391

HLIND

HONG LEONG INDUSTRIES BHD

379

DNEX

DAGANG NEXCHANGE BERHAD

301

PBBANK

PUBLIC BANK BHD

281

MAYBANK

MALAYAN BANKING BHD

272

NOTION

NOTION VTEC BHD

271

TOPGLOV

TOP GLOVE CORPORATION BHD

257

YTLPOWR

YTL POWER INTERNATIONAL BHD

226

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

YNHPROP

0.475

+0.025

65,597,900

HSI-CT2

0.08

-0.04

62,312,900

TOPGLOV

1.19

0.00

61,302,400

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

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