[PADINI] YoY 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- -15.77%
YoY- -42.93%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
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 460,434 426,647 340,378 245,590 234,175 207,682 202,453 14.66%
PBT 66,974 72,740 44,526 24,116 39,236 27,166 38,868 9.48%
Tax -17,005 -16,436 -11,456 -7,907 -10,836 -8,030 -10,317 8.67%
NP 49,969 56,304 33,070 16,209 28,400 19,136 28,551 9.76%
-
NP to SH 49,969 54,474 33,070 16,209 28,400 19,136 28,551 9.76%
-
Tax Rate 25.39% 22.60% 25.73% 32.79% 27.62% 29.56% 26.54% -
Total Cost 410,465 370,343 307,308 229,381 205,775 188,546 173,902 15.37%
-
Net Worth 598,697 521,722 440,799 394,745 388,166 355,757 328,954 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 16,447 16,447 16,447 16,447 26,316 13,176 13,158 3.78%
Div Payout % 32.92% 30.19% 49.74% 101.47% 92.66% 68.86% 46.09% -
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 598,697 521,722 440,799 394,745 388,166 355,757 328,954 10.48%
NOSH 657,909 657,909 657,909 657,909 657,909 658,809 657,909 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 10.85% 13.20% 9.72% 6.60% 12.13% 9.21% 14.10% -
ROE 8.35% 10.44% 7.50% 4.11% 7.32% 5.38% 8.68% -
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 69.98 64.85 51.74 37.33 35.59 31.52 30.77 14.66%
EPS 7.60 8.28 5.03 2.46 4.32 2.91 4.34 9.77%
DPS 2.50 2.50 2.50 2.50 4.00 2.00 2.00 3.78%
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 46.62 43.20 34.47 24.87 23.71 21.03 20.50 14.66%
EPS 5.06 5.52 3.35 1.64 2.88 1.94 2.89 9.77%
DPS 1.67 1.67 1.67 1.67 2.66 1.33 1.33 3.86%
NAPS 0.6062 0.5283 0.4463 0.3997 0.393 0.3602 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 7.54 3.93 3.61 3.91 5.09 5.87 3.54 13.41%
P/EPS 69.52 30.80 37.20 59.26 41.93 63.69 25.12 18.47%
EY 1.44 3.25 2.69 1.69 2.38 1.57 3.98 -15.57%
DY 0.47 0.98 1.34 1.71 2.21 1.08 1.83 -20.25%
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 7.64 3.98 4.21 3.91 4.66 5.74 4.32 9.95%
P/EPS 70.44 31.16 43.37 59.26 38.46 62.31 30.65 14.86%
EY 1.42 3.21 2.31 1.69 2.60 1.60 3.26 -12.92%
DY 0.47 0.97 1.15 1.71 2.41 1.10 1.50 -17.57%
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