[PADINI] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 102.39%
YoY- 26.3%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 736,680 609,951 472,338 451,395 408,738 380,568 278,455 17.58%
PBT 112,379 88,832 50,854 78,198 61,646 75,608 45,915 16.07%
Tax -26,741 -23,932 -15,402 -22,061 -17,198 -20,111 -13,082 12.64%
NP 85,638 64,900 35,452 56,137 44,448 55,497 32,833 17.30%
-
NP to SH 83,090 64,900 35,452 56,137 44,448 55,497 32,833 16.71%
-
Tax Rate 23.80% 26.94% 30.29% 28.21% 27.90% 26.60% 28.49% -
Total Cost 651,042 545,051 436,886 395,258 364,290 325,071 245,622 17.62%
-
Net Worth 521,722 440,799 394,745 388,166 355,103 328,954 265,822 11.88%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 32,895 32,895 32,895 42,764 26,303 13,158 - -
Div Payout % 39.59% 50.69% 92.79% 76.18% 59.18% 23.71% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 521,722 440,799 394,745 388,166 355,103 328,954 265,822 11.88%
NOSH 657,909 657,909 657,909 657,909 657,598 657,909 131,595 30.73%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.62% 10.64% 7.51% 12.44% 10.87% 14.58% 11.79% -
ROE 15.93% 14.72% 8.98% 14.46% 12.52% 16.87% 12.35% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.97 92.71 71.79 68.61 62.16 57.85 211.60 -10.05%
EPS 12.63 9.86 5.39 8.63 6.65 8.44 24.95 -10.71%
DPS 5.00 5.00 5.00 6.50 4.00 2.00 0.00 -
NAPS 0.793 0.67 0.60 0.59 0.54 0.50 2.02 -14.41%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.97 92.71 71.79 68.61 62.13 57.85 42.32 17.58%
EPS 12.63 9.86 5.39 8.53 6.76 8.44 4.99 16.72%
DPS 5.00 5.00 5.00 6.50 4.00 2.00 0.00 -
NAPS 0.793 0.67 0.60 0.59 0.5397 0.50 0.404 11.88%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.55 1.87 1.46 1.81 1.85 1.09 1.09 -
P/RPS 2.28 2.02 2.03 2.64 2.98 1.88 0.52 27.90%
P/EPS 20.19 18.96 27.09 21.21 27.37 12.92 4.37 29.02%
EY 4.95 5.28 3.69 4.71 3.65 7.74 22.89 -22.50%
DY 1.96 2.67 3.42 3.59 2.16 1.83 0.00 -
P/NAPS 3.22 2.79 2.43 3.07 3.43 2.18 0.54 34.62%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 23/02/16 26/02/15 26/02/14 26/02/13 28/02/12 25/02/11 -
Price 2.58 2.18 1.46 1.66 1.81 1.33 1.07 -
P/RPS 2.30 2.35 2.03 2.42 2.91 2.30 0.51 28.50%
P/EPS 20.43 22.10 27.09 19.45 26.78 15.77 4.29 29.67%
EY 4.90 4.53 3.69 5.14 3.73 6.34 23.32 -22.87%
DY 1.94 2.29 3.42 3.92 2.21 1.50 0.00 -
P/NAPS 3.25 3.25 2.43 2.81 3.35 2.66 0.53 35.25%

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