[PADINI] YoY TTM 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
TTM Result
Revenue	1,570,902	1,301,193	977,904	866,258	789,765	726,112	558,561	18.78%
YoY %	20.73%	33.06%	12.89%	9.69%	8.77%	30.00%	-	-
Horiz. %	281.24%	232.95%	175.08%	155.09%	141.39%	130.00%	100.00%	-
PBT	213,213	186,665	111,835	125,719	117,340	129,689	104,632	12.58%
YoY %	14.22%	66.91%	-11.04%	7.14%	-9.52%	23.95%	-	-
Horiz. %	203.77%	178.40%	106.88%	120.15%	112.15%	123.95%	100.00%	-
Tax	-53,277	-48,748	-31,433	-34,806	-32,265	-34,408	-29,337	10.44%
YoY %	-9.29%	-55.09%	9.69%	-7.88%	6.23%	-17.29%	-	-
Horiz. %	181.60%	166.17%	107.14%	118.64%	109.98%	117.29%	100.00%	-
NP	159,936	137,917	80,402	90,913	85,075	95,281	75,295	13.36%
YoY %	15.97%	71.53%	-11.56%	6.86%	-10.71%	26.54%	-	-
Horiz. %	212.41%	183.17%	106.78%	120.74%	112.99%	126.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,388	137,385	80,223	90,913	85,075	95,281	75,295	13.06%
YoY %	14.56%	71.25%	-11.76%	6.86%	-10.71%	26.54%	-	-
Horiz. %	209.03%	182.46%	106.54%	120.74%	112.99%	126.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.99%	26.12%	28.11%	27.69%	27.50%	26.53%	28.04%	-
YoY %	-4.33%	-7.08%	1.52%	0.69%	3.66%	-5.39%	-	-
Horiz. %	89.12%	93.15%	100.25%	98.75%	98.07%	94.61%	100.00%	-
Total Cost	1,410,966	1,163,276	897,502	775,345	704,690	630,831	483,266	19.53%
YoY %	21.29%	29.61%	15.76%	10.03%	11.71%	30.53%	-	-
Horiz. %	291.96%	240.71%	185.72%	160.44%	145.82%	130.53%	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	375,194	342,337	282,642	11.81%
YoY %	18.35%	14.35%	5.56%	3.10%	9.60%	21.12%	-	-
Horiz. %	195.53%	165.20%	144.47%	136.87%	132.75%	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	75,657	75,646	65,836	75,631	52,650	39,487	26,292	19.24%
YoY %	0.01%	14.90%	-12.95%	43.65%	33.34%	50.19%	-	-
Horiz. %	287.76%	287.71%	250.40%	287.66%	200.25%	150.19%	100.00%	-
Div Payout %	48.07%	55.06%	82.07%	83.19%	61.89%	41.44%	34.92%	-
YoY %	-12.70%	-32.91%	-1.35%	34.42%	49.35%	18.67%	-	-
Horiz. %	137.66%	157.67%	235.02%	238.23%	177.23%	118.67%	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	375,194	342,337	282,642	11.81%
YoY %	18.35%	14.35%	5.56%	3.10%	9.60%	21.12%	-	-
Horiz. %	195.53%	165.20%	144.47%	136.87%	132.75%	121.12%	100.00%	-
NOSH	657,909	657,658	657,909	657,909	657,909	657,909	657,309	0.01%
YoY %	0.04%	-0.04%	0.00%	0.00%	0.00%	0.09%	-	-
Horiz. %	100.09%	100.05%	100.09%	100.09%	100.09%	100.09%	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	10.18%	10.60%	8.22%	10.49%	10.77%	13.12%	13.48%	-
YoY %	-3.96%	28.95%	-21.64%	-2.60%	-17.91%	-2.67%	-	-
Horiz. %	75.52%	78.64%	60.98%	77.82%	79.90%	97.33%	100.00%	-
ROE	28.48%	29.42%	19.65%	23.50%	22.67%	27.83%	26.64%	-
YoY %	-3.20%	49.72%	-16.38%	3.66%	-18.54%	4.47%	-	-
Horiz. %	106.91%	110.44%	73.76%	88.21%	85.10%	104.47%	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	238.77	197.85	148.48	131.89	119.98	110.29	84.98	18.77%
YoY %	20.68%	33.25%	12.58%	9.93%	8.79%	29.78%	-	-
Horiz. %	280.97%	232.82%	174.72%	155.20%	141.19%	129.78%	100.00%	-
EPS	23.92	20.89	12.18	13.84	12.92	14.47	11.46	13.03%
YoY %	14.50%	71.51%	-11.99%	7.12%	-10.71%	26.27%	-	-
Horiz. %	208.73%	182.29%	106.28%	120.77%	112.74%	126.27%	100.00%	-
DPS	11.50	11.50	10.00	11.50	8.00	6.00	4.00	19.22%
YoY %	0.00%	15.00%	-13.04%	43.75%	33.33%	50.00%	-	-
Horiz. %	287.50%	287.50%	250.00%	287.50%	200.00%	150.00%	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	238.77	197.78	148.64	131.67	120.04	110.37	84.90	18.78%
YoY %	20.73%	33.06%	12.89%	9.69%	8.76%	30.00%	-	-
Horiz. %	281.24%	232.96%	175.08%	155.09%	141.39%	130.00%	100.00%	-
EPS	23.92	20.88	12.19	13.82	12.93	14.48	11.44	13.06%
YoY %	14.56%	71.29%	-11.79%	6.88%	-10.70%	26.57%	-	-
Horiz. %	209.09%	182.52%	106.56%	120.80%	113.02%	126.57%	100.00%	-
DPS	11.50	11.50	10.01	11.50	8.00	6.00	4.00	19.22%
YoY %	0.00%	14.89%	-12.96%	43.75%	33.33%	50.00%	-	-
Horiz. %	287.50%	287.50%	250.25%	287.50%	200.00%	150.00%	100.00%	-
NAPS	0.84	0.7097	0.6207	0.588	0.5703	0.5203	0.4296	11.81%
YoY %	18.36%	14.34%	5.56%	3.10%	9.61%	21.11%	-	-
Horiz. %	195.53%	165.20%	144.48%	136.87%	132.75%	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	1.47	1.20	0.90	1.49	1.58	1.67	1.25	2.73%
YoY %	22.50%	33.33%	-39.60%	-5.70%	-5.39%	33.60%	-	-
Horiz. %	117.60%	96.00%	72.00%	119.20%	126.40%	133.60%	100.00%	-
P/EPS	14.71	11.35	10.92	14.23	14.62	12.71	9.25	8.03%
YoY %	29.60%	3.94%	-23.26%	-2.67%	15.03%	37.41%	-	-
Horiz. %	159.03%	122.70%	118.05%	153.84%	158.05%	137.41%	100.00%	-
EY	6.80	8.81	9.16	7.03	6.84	7.87	10.81	-7.42%
YoY %	-22.81%	-3.82%	30.30%	2.78%	-13.09%	-27.20%	-	-
Horiz. %	62.90%	81.50%	84.74%	65.03%	63.27%	72.80%	100.00%	-
DY	3.27	4.85	7.52	5.84	4.23	3.26	3.77	-2.34%
YoY %	-32.58%	-35.51%	28.77%	38.06%	29.75%	-13.53%	-	-
Horiz. %	86.74%	128.65%	199.47%	154.91%	112.20%	86.47%	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	1.77	1.33	0.91	1.43	1.38	2.11	1.05	9.08%
YoY %	33.08%	46.15%	-36.36%	3.62%	-34.60%	100.95%	-	-
Horiz. %	168.57%	126.67%	86.67%	136.19%	131.43%	200.95%	100.00%	-
P/EPS	17.68	12.59	11.08	13.65	12.84	16.10	7.77	14.67%
YoY %	40.43%	13.63%	-18.83%	6.31%	-20.25%	107.21%	-	-
Horiz. %	227.54%	162.03%	142.60%	175.68%	165.25%	207.21%	100.00%	-
EY	5.66	7.94	9.02	7.32	7.79	6.21	12.87	-12.78%
YoY %	-28.72%	-11.97%	23.22%	-6.03%	25.44%	-51.75%	-	-
Horiz. %	43.98%	61.69%	70.09%	56.88%	60.53%	48.25%	100.00%	-
DY	2.72	4.37	7.41	6.08	4.82	2.58	4.49	-8.00%
YoY %	-37.76%	-41.03%	21.88%	26.14%	86.82%	-42.54%	-	-
Horiz. %	60.58%	97.33%	165.03%	135.41%	107.35%	57.46%	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

670

HLIND

HONG LEONG INDUSTRIES BHD

639

PTRANS

PERAK TRANSIT BERHAD

637

YTLPOWR

YTL POWER INTERNATIONAL BHD

364

MAYBANK

MALAYAN BANKING BHD

341

SNS

SNS NETWORK TECHNOLOGY BERHAD

314

PBBANK

PUBLIC BANK BHD

311

YTL

YTL CORPORATION BHD

307

MYEG

MY E.G. SERVICES BHD

294

Daily Stocks

INGENIEU

0.065

-0.005

492,296,400

SNS

0.61

+0.11

121,273,900

KNM

0.085

+0.01

101,499,100

HSI-CXG

0.16

-0.035

81,319,600

HSI-HUZ

0.235

+0.035

72,132,600

PERDANA

0.40

+0.04

67,163,300

HSI-CT2

0.055

-0.025

66,443,300

MYEG

1.05

+0.03

44,702,500

AHB

0.165

-0.015

44,359,300

REVENUE

0.235

+0.015

43,823,700

More active Stocks

AJI

16.76

+0.54

127,400

KLUANG

6.38

+0.38

36,300

TENAGA

13.08

+0.30

6,924,000

PIE

6.09

+0.29

2,040,200

GREATEC

5.29

+0.28

3,581,800

YSPSAH

2.88

+0.28

1,281,500

KLK

21.88

+0.28

763,200

SBAGAN

6.74

+0.23

32,100

BPURI-WB

0.40

+0.17

76,800

KESM

6.48

+0.17

50,700

More gainer Stocks

NESTLE

128.00

-1.50

20,800

MPI

38.30

-0.66

148,400

HSI-CVU

1.97

-0.21

1,000

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

HSI-CVG

0.72

-0.185

12,500

HSI-CVY

0.70

-0.15

20,000

HSI-CV7

0.265

-0.13

3,140,600

KUAISHO-C17

0.08

-0.12

58,800

F&N

32.88

-0.12

46,100

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