[PADINI] QoQ 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 269,573 221,944 283,622 245,590 226,748 196,009 218,854 14.89%
PBT 44,306 22,011 38,970 24,116 26,738 19,460 28,061 35.55%
Tax -8,259 -3,654 -12,377 -7,907 -7,495 -5,797 -6,948 12.20%
NP 36,047 18,357 26,593 16,209 19,243 13,663 21,113 42.80%
-
NP to SH 31,830 18,178 26,593 16,209 19,243 13,663 21,113 31.44%
-
Tax Rate 18.64% 16.60% 31.76% 32.79% 28.03% 29.79% 24.76% -
Total Cost 233,526 203,587 257,029 229,381 207,505 182,346 197,741 11.71%
-
Net Worth 424,838 408,346 403,298 394,745 388,166 386,842 388,166 6.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 16,441 16,465 16,447 16,447 16,447 16,419 16,447 -0.02%
Div Payout % 51.65% 90.58% 61.85% 101.47% 85.47% 120.17% 77.90% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 424,838 408,346 403,298 394,745 388,166 386,842 388,166 6.19%
NOSH 657,644 658,623 657,909 657,909 657,909 656,778 657,909 -0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.37% 8.27% 9.38% 6.60% 8.49% 6.97% 9.65% -
ROE 7.49% 4.45% 6.59% 4.11% 4.96% 3.53% 5.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.99 33.70 43.11 37.33 34.46 29.84 33.27 14.91%
EPS 4.84 2.76 4.04 2.46 2.92 2.08 3.18 32.28%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.646 0.62 0.613 0.60 0.59 0.589 0.59 6.22%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 27.30 22.47 28.72 24.87 22.96 19.85 22.16 14.90%
EPS 3.22 1.84 2.69 1.64 1.95 1.38 2.14 31.27%
DPS 1.66 1.67 1.67 1.67 1.67 1.66 1.67 -0.39%
NAPS 0.4302 0.4135 0.4084 0.3997 0.393 0.3917 0.393 6.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.35 1.33 1.46 1.46 1.92 1.97 1.91 -
P/RPS 3.29 3.95 3.39 3.91 5.57 6.60 5.74 -30.97%
P/EPS 27.89 48.19 36.12 59.26 65.64 94.70 59.52 -39.64%
EY 3.59 2.08 2.77 1.69 1.52 1.06 1.68 65.82%
DY 1.85 1.88 1.71 1.71 1.30 1.27 1.31 25.84%
P/NAPS 2.09 2.15 2.38 2.43 3.25 3.34 3.24 -25.32%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 18/08/15 19/05/15 26/02/15 26/11/14 27/08/14 28/05/14 -
Price 1.59 1.35 1.35 1.46 1.77 1.89 2.03 -
P/RPS 3.88 4.01 3.13 3.91 5.14 6.33 6.10 -26.01%
P/EPS 32.85 48.91 33.40 59.26 60.52 90.85 63.26 -35.36%
EY 3.04 2.04 2.99 1.69 1.65 1.10 1.58 54.63%
DY 1.57 1.85 1.85 1.71 1.41 1.32 1.23 17.65%
P/NAPS 2.46 2.18 2.20 2.43 3.00 3.21 3.44 -20.01%

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