[PADINI] YoY 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- 2.39%
YoY- 48.41%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 426,647 340,378 245,590 234,175 207,682 202,453 141,814 20.13%
PBT 72,740 44,526 24,116 39,236 27,166 38,868 20,264 23.71%
Tax -16,436 -11,456 -7,907 -10,836 -8,030 -10,317 -5,780 19.00%
NP 56,304 33,070 16,209 28,400 19,136 28,551 14,484 25.36%
-
NP to SH 54,474 33,070 16,209 28,400 19,136 28,551 14,484 24.67%
-
Tax Rate 22.60% 25.73% 32.79% 27.62% 29.56% 26.54% 28.52% -
Total Cost 370,343 307,308 229,381 205,775 188,546 173,902 127,330 19.45%
-
Net Worth 521,722 440,799 394,745 388,166 355,757 328,954 265,737 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 16,447 16,447 16,447 26,316 13,176 13,158 - -
Div Payout % 30.19% 49.74% 101.47% 92.66% 68.86% 46.09% - -
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 521,722 440,799 394,745 388,166 355,757 328,954 265,737 11.88%
NOSH 657,909 657,909 657,909 657,909 658,809 657,909 131,553 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 13.20% 9.72% 6.60% 12.13% 9.21% 14.10% 10.21% -
ROE 10.44% 7.50% 4.11% 7.32% 5.38% 8.68% 5.45% -
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 64.85 51.74 37.33 35.59 31.52 30.77 107.80 -8.11%
EPS 8.28 5.03 2.46 4.32 2.91 4.34 11.01 -4.63%
DPS 2.50 2.50 2.50 4.00 2.00 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 64.85 51.74 37.33 35.59 31.57 30.77 21.56 20.12%
EPS 8.28 5.03 2.46 4.32 2.91 4.34 2.20 24.69%
DPS 2.50 2.50 2.50 4.00 2.00 2.00 0.00 -
NAPS 0.793 0.67 0.60 0.59 0.5407 0.50 0.4039 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 3.93 3.61 3.91 5.09 5.87 3.54 1.01 25.38%
P/EPS 30.80 37.20 59.26 41.93 63.69 25.12 9.90 20.80%
EY 3.25 2.69 1.69 2.38 1.57 3.98 10.10 -17.20%
DY 0.98 1.34 1.71 2.21 1.08 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 3.98 4.21 3.91 4.66 5.74 4.32 0.99 26.07%
P/EPS 31.16 43.37 59.26 38.46 62.31 30.65 9.72 21.40%
EY 3.21 2.31 1.69 2.60 1.60 3.26 10.29 -17.63%
DY 0.97 1.15 1.71 2.41 1.10 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