[PADINI] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -36.16%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 348,875 221,944 196,009 177,037 169,538 132,146 114,389 20.40%
PBT 51,552 22,011 19,460 21,792 22,153 25,363 18,817 18.27%
Tax -13,665 -3,654 -5,797 -6,126 -6,656 -7,287 -6,776 12.38%
NP 37,887 18,357 13,663 15,666 15,497 18,076 12,041 21.03%
-
NP to SH 37,355 18,178 13,663 15,666 15,497 18,076 12,041 20.74%
-
Tax Rate 26.51% 16.60% 29.79% 28.11% 30.05% 28.73% 36.01% -
Total Cost 310,988 203,587 182,346 161,371 154,041 114,070 102,348 20.32%
-
Net Worth 466,937 408,346 386,842 375,008 342,337 282,642 131,638 23.47%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 16,441 16,465 16,419 13,158 13,166 13,146 3,949 26.80%
Div Payout % 44.01% 90.58% 120.17% 83.99% 84.96% 72.73% 32.80% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 466,937 408,346 386,842 375,008 342,337 282,642 131,638 23.47%
NOSH 657,658 658,623 656,778 657,909 658,340 657,309 131,638 30.71%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.86% 8.27% 6.97% 8.85% 9.14% 13.68% 10.53% -
ROE 8.00% 4.45% 3.53% 4.18% 4.53% 6.40% 9.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.05 33.70 29.84 26.91 25.75 20.10 86.90 -7.88%
EPS 5.68 2.76 2.08 2.38 2.36 2.75 1.83 20.75%
DPS 2.50 2.50 2.50 2.00 2.00 2.00 3.00 -2.99%
NAPS 0.71 0.62 0.589 0.57 0.52 0.43 1.00 -5.54%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.33 22.47 19.85 17.93 17.17 13.38 11.58 20.41%
EPS 3.78 1.84 1.38 1.59 1.57 1.83 1.22 20.72%
DPS 1.66 1.67 1.66 1.33 1.33 1.33 0.40 26.74%
NAPS 0.4728 0.4135 0.3917 0.3797 0.3466 0.2862 0.1333 23.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.37 1.33 1.97 1.89 1.84 1.06 0.76 -
P/RPS 4.47 3.95 6.60 7.02 7.14 5.27 0.87 31.32%
P/EPS 41.73 48.19 94.70 79.37 78.17 38.55 8.31 30.82%
EY 2.40 2.08 1.06 1.26 1.28 2.59 12.04 -23.55%
DY 1.05 1.88 1.27 1.06 1.09 1.89 3.95 -19.79%
P/NAPS 3.34 2.15 3.34 3.32 3.54 2.47 0.76 27.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 18/08/15 27/08/14 28/08/13 29/08/12 26/08/11 26/08/10 -
Price 2.63 1.35 1.89 1.66 2.33 0.89 0.82 -
P/RPS 4.96 4.01 6.33 6.17 9.05 4.43 0.94 31.91%
P/EPS 46.30 48.91 90.85 69.71 98.98 32.36 8.96 31.45%
EY 2.16 2.04 1.10 1.43 1.01 3.09 11.15 -23.91%
DY 0.95 1.85 1.32 1.20 0.86 2.25 3.66 -20.11%
P/NAPS 3.70 2.18 3.21 2.91 4.48 2.07 0.82 28.51%

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