SlideShare a Scribd company logo
1 of 9
Download to read offline
Padini Holdings Berhad (Bursa 7052)
Investment Analysis
• Growth & Profitability
• Operations & Cash Flow
• Risk and Gearing
• Valuations
Chen Tong
www.financialplanningmalaysia.com
475
521
568
723
790
866
978
50
61
76
96
85 91
80
81
111
31
77
162
52
192
0
50
100
150
200
250
0
200
400
600
800
1,000
1,200
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Revenue
Millions
GrowthTrend
Revenue PAT Net cash fr op.
• 11% YOY revenue growth since 2012
• 6% net profit YOY contraction
(ALERT)
• 36% YOY growth of cash flow from
operations
• Financial year end is 30 June 2015
• Par value at RM0.10
• RM80 million net profit FYE June 2015
• * YOY stands for year over year 10% 9%
27%
9% 10% 13%
23% 24% 27%
-11%
6%
-12%
38%
-72%
149%
111%
-68%
270%
-100%
-50%
0%
50%
100%
150%
200%
250%
300%
FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Growth Rates
Revenue Growth PAT Growth Cash fr Op Growth
26.7%
29.3% 27.9%
31.3%
27.4% 27.7% 28.3%
49.1% 50.2% 51.2%
48.2% 46.7% 46.2%
43.2%
10.4% 11.7% 13.3% 13.3%
10.8% 10.5%
8.2%
0.0%
10.0%
20.0%
30.0%
40.0%
50.0%
60.0%
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Profitability
Eff. tax rate Gross Profit Margin Net profit margin
• Profit margin deteriorate since
2012 to single digit 8% (ALERT)
• Still a fair profit margin for
listed company
• Due to pricing & competition
pressure.
• The competitive landscape &
economic environment had on
profit margin, as explained in
Padini’s Quarterly Report
“…For the time being, at least
over the medium term, this
should be the new normal.”
3. Operations
• Consistent use of working
capital for inventory & debtors
• A low & consistent IDLC
(Inventory, Debtors less
Creditors) usually represent
well-managed operations
• It also indicates a real &
authentic net profit number
(real cash generated)
33 33 39 48 50 55 51
92
77
171
192
144
222
169
(38)
(59)
(94) (79) (89)
(114)
(142)
87
50
116
161
104
163
77
(200)
(150)
(100)
(50)
0
50
100
150
200
250
300
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Inventory, debtors&creditors(MYR 'million)
Trade debtors Inventory Trade creditors IDLC
139
108
225
187
125
174
111
25 23 25 24 23 23 19
57
82
123
77 77
89
9367
35
75 81
48
69
29
0
50
100
150
200
250
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
TurnoverinDays
Inventory, debtors&creditor turnover (days)
Inventory Turnover Debtor Turnover
Creditor Turnover IDLC Turnover
• Operations generated good
cash flow
• In 2005, cash generated from
operations is RM192 million
• RM43 million used on capital
expenditure
• RM66 million paid as
dividend
• RM34 used to buy short
terms investments like unit
trust
• Net cash increased by RM53
million
81 111
31
77
162
52
192
(22) (28) (24) (28) (16) (42) (43)(18) (18) (33) (53) (53)
(76) (66)
2
20
(2) (10)
(61)
(34)
(40)
(65)
7
5
(83)
125
(53)
(250)
(200)
(150)
(100)
(50)
0
50
100
150
200
250
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Source & Applicationof Cash
Net cash fr op. Capex Dividend Paid Investment Net Cash/ Debt Movement
• Net cash & short term
investment, after net off all
borrowings, is RM207 million
• EDR with 100% equity 0%
net debt. (Gearing is 0)
• No borrowing risks. Can ride
through bad time.
204
234
283
340
372 388 406
100% 100% 100% 100% 100% 100% 100%
0% 0% 0% 0% 0% 0% 0%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
0
50
100
150
200
250
300
350
400
450
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Equity Debt Ratio
S/hs’ equity Net Debt Equity % Debt %
19 20
0 2 12
74
10966
135
139 138
206
97
137
(29) (26) (25) (31)
(19)
(37) (26)
(3) (10) (22) (20)
(17)
(15)
(13)
53
119
92 89
183
119
207
(100)
(50)
0
50
100
150
200
250
300
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Millions
Cash, Equivalent & Borrowings
ST Investment Deposit & Cash ST Borrowings LT Borrowings Net Cash Equivalent
• 2015 price range is between
RM2.01 & RM1.33 where
PERs are between 16.5x &
10.9x
• This graph gives a good
gauge on price range
3.58
4.30
1.35
1.94
2.37
2.13
2.01
2.25
2.39
1.00
0.82
1.69
1.58
1.33
1.55
1.78
0.43
0.52 0.57 0.59 0.62
-
0.50
1.00
1.50
2.00
2.50
3.00
3.50
4.00
4.50
5.00
FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
Share Price
Highest price Lowest price Average price Closing price NA/share
• 12x is a fair PER in this market conditions
without evidence of EPS growth
• In a better market outlook scenario (not now),
15x should be reasonable
• Consistent dividend pay out
• At RM1.34, the dividend yield is 7.5% which is
good. DPS is growing every year except for
2015. DPS’s YOY growth is 25.7% since 2011
11.7
13.3
18.3
15.4
16.5
8.7
5.6
13.0
11.4
10.9
10.2
9.5
15.6
13.4 13.7
9.2
12.6
14.6 14.3
11.0
0.1151
0.1459
0.1298
0.1382
0.1219
0.1000
0.1200
0.1400
0.1600
0.1800
0.2000
0.2200
0.2400
-
2.0
4.0
6.0
8.0
10.0
12.0
14.0
16.0
18.0
20.0
FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
EPS
PE Ratio
High PE Low PE Avg PE PER EPS
3.0% 3.1%
3.4%
5.4%
5.0%4.0%
7.3%
4.7%
7.3%
7.5%
3.4%
4.3%
3.9%
6.2%
6.0%
3.77%
3.26%
4.23%
5.84%
7.46%
0.0400
0.0600
0.0800
0.1150
0.1000
0.0000
0.0500
0.1000
0.1500
0.2000
0.2500
0.3000
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
8.0%
FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015
DPS
Dividend Yield
Low DY High DY Avg DY Div Yield DPS
• Fair price range between 1.30 – 1.60.
Lower is bargain.
• Dividend yield 6.3% & above
• Good chance of capital gain in
medium term (1 – 2 years)
• Key risks are the deteriorating profit
& profit margin trend & broad
economy downturn & GST had on
festive seasons
EPS DPS
Est
Growth
Fair price
@ PE 15
0.1219 0.1000 2.0% 1.83
Date: 15/9/2015
Price Price
(MYR) PE Ratio
Dividend
Yield
Dividend
return *
Capital
gain **
2.10 17.2 4.8% 6.8% -12.9%
2.00 16.4 5.0% 7.0% -8.6%
High 1.90 15.6 5.3% 7.3% -3.8%
1.80 14.8 5.6% 7.6% 1.6%
1.70 13.9 5.9% 7.9% 7.6%
1.60 13.1 6.3% 8.3% 14.3%
Fair 1.50 12.3 6.7% 8.7% 21.9%
1.40 11.5 7.1% 9.1% 30.6%
1.30 10.7 7.7% 9.7% 40.7%
Bargain 1.20 9.8 8.3% 10.3% 52.4%
1.10 9.0 9.1% 11.1% 66.2%
1.00 8.2 10.0% 12.0% 82.9%
Notes:
• Report dated 15 Sep 2015 (Share Price RM1.35)
• Financial year end is 30 June 2015
• Par value at RM0.10
• Valuation is subjective, it changes constantly when
new information available, i.e. announcements,
quarterly report
http://stockinvesting.financialplanningmalaysia.com/
* Dividend Growth model with dividend growth at 2%
** Based on fair price in normal market conditions when PE is 15

More Related Content

What's hot

Bursa – Fundamental Analysis FY15
Bursa – Fundamental Analysis FY15Bursa – Fundamental Analysis FY15
Bursa – Fundamental Analysis FY15lcchong76
 
KMLOONG – Fundamental Analysis FY15
KMLOONG – Fundamental Analysis FY15KMLOONG – Fundamental Analysis FY15
KMLOONG – Fundamental Analysis FY15lcchong76
 
HAIO – Fundamental Analysis FY15
HAIO – Fundamental Analysis FY15HAIO – Fundamental Analysis FY15
HAIO – Fundamental Analysis FY15lcchong76
 
PBBANK – Fundamental Analysis FY15
PBBANK – Fundamental Analysis FY15PBBANK – Fundamental Analysis FY15
PBBANK – Fundamental Analysis FY15lcchong76
 
HAIO vs. AMWAY vs. ZHULIAN
HAIO vs. AMWAY vs. ZHULIANHAIO vs. AMWAY vs. ZHULIAN
HAIO vs. AMWAY vs. ZHULIANlcchong76
 
PETGAS – Fundamental Analysis FY15
PETGAS – Fundamental Analysis FY15PETGAS – Fundamental Analysis FY15
PETGAS – Fundamental Analysis FY15lcchong76
 
DIALOG – Fundamental Analysis FY15
DIALOG – Fundamental Analysis FY15DIALOG – Fundamental Analysis FY15
DIALOG – Fundamental Analysis FY15lcchong76
 
PCHEM – Fundamental Analysis FY15
PCHEM – Fundamental Analysis FY15PCHEM – Fundamental Analysis FY15
PCHEM – Fundamental Analysis FY15lcchong76
 
GAB – Fundamental Analysis FY15
GAB – Fundamental Analysis FY15GAB – Fundamental Analysis FY15
GAB – Fundamental Analysis FY15lcchong76
 
KMLOONG – Fundamental Analysis FY16
KMLOONG – Fundamental Analysis FY16KMLOONG – Fundamental Analysis FY16
KMLOONG – Fundamental Analysis FY16lcchong76
 
MAYBANK – Fundamental Analysis FY15
MAYBANK – Fundamental Analysis FY15MAYBANK – Fundamental Analysis FY15
MAYBANK – Fundamental Analysis FY15lcchong76
 
Tenaga – Fundamental Analysis FY15
Tenaga – Fundamental Analysis FY15Tenaga – Fundamental Analysis FY15
Tenaga – Fundamental Analysis FY15lcchong76
 
Padini Holdings Berhad
Padini Holdings BerhadPadini Holdings Berhad
Padini Holdings BerhadAina Jaafar
 
CARLSBG – Fundamental Analysis FY14
CARLSBG – Fundamental Analysis FY14CARLSBG – Fundamental Analysis FY14
CARLSBG – Fundamental Analysis FY14lcchong76
 
FINANCIAL PERFORMANCE ANALYSIS OF NESTLE INDIA, HATSUN AGRO PRODUCTS AND VADI...
FINANCIAL PERFORMANCE ANALYSIS OF NESTLE INDIA, HATSUN AGRO PRODUCTS AND VADI...FINANCIAL PERFORMANCE ANALYSIS OF NESTLE INDIA, HATSUN AGRO PRODUCTS AND VADI...
FINANCIAL PERFORMANCE ANALYSIS OF NESTLE INDIA, HATSUN AGRO PRODUCTS AND VADI...Ankita Kamble
 
Financial Analysis of "Gul Ahmed ltd"
Financial Analysis of "Gul Ahmed ltd"Financial Analysis of "Gul Ahmed ltd"
Financial Analysis of "Gul Ahmed ltd"Asad Ali
 
A study on ratio analysis for financial performances
A study on ratio analysis for financial performancesA study on ratio analysis for financial performances
A study on ratio analysis for financial performancesJ S Yadav
 
Financial Statement Analysis of Toyota Indus Motors
Financial Statement Analysis of Toyota Indus MotorsFinancial Statement Analysis of Toyota Indus Motors
Financial Statement Analysis of Toyota Indus MotorsAyesha Majid
 
Tofas Financial Accounting
Tofas Financial AccountingTofas Financial Accounting
Tofas Financial AccountingMert Ucmer
 

What's hot (20)

Bursa – Fundamental Analysis FY15
Bursa – Fundamental Analysis FY15Bursa – Fundamental Analysis FY15
Bursa – Fundamental Analysis FY15
 
KMLOONG – Fundamental Analysis FY15
KMLOONG – Fundamental Analysis FY15KMLOONG – Fundamental Analysis FY15
KMLOONG – Fundamental Analysis FY15
 
HAIO – Fundamental Analysis FY15
HAIO – Fundamental Analysis FY15HAIO – Fundamental Analysis FY15
HAIO – Fundamental Analysis FY15
 
PBBANK – Fundamental Analysis FY15
PBBANK – Fundamental Analysis FY15PBBANK – Fundamental Analysis FY15
PBBANK – Fundamental Analysis FY15
 
HAIO vs. AMWAY vs. ZHULIAN
HAIO vs. AMWAY vs. ZHULIANHAIO vs. AMWAY vs. ZHULIAN
HAIO vs. AMWAY vs. ZHULIAN
 
PETGAS – Fundamental Analysis FY15
PETGAS – Fundamental Analysis FY15PETGAS – Fundamental Analysis FY15
PETGAS – Fundamental Analysis FY15
 
DIALOG – Fundamental Analysis FY15
DIALOG – Fundamental Analysis FY15DIALOG – Fundamental Analysis FY15
DIALOG – Fundamental Analysis FY15
 
PCHEM – Fundamental Analysis FY15
PCHEM – Fundamental Analysis FY15PCHEM – Fundamental Analysis FY15
PCHEM – Fundamental Analysis FY15
 
GAB – Fundamental Analysis FY15
GAB – Fundamental Analysis FY15GAB – Fundamental Analysis FY15
GAB – Fundamental Analysis FY15
 
KMLOONG – Fundamental Analysis FY16
KMLOONG – Fundamental Analysis FY16KMLOONG – Fundamental Analysis FY16
KMLOONG – Fundamental Analysis FY16
 
MAYBANK – Fundamental Analysis FY15
MAYBANK – Fundamental Analysis FY15MAYBANK – Fundamental Analysis FY15
MAYBANK – Fundamental Analysis FY15
 
Tenaga – Fundamental Analysis FY15
Tenaga – Fundamental Analysis FY15Tenaga – Fundamental Analysis FY15
Tenaga – Fundamental Analysis FY15
 
Padini Holdings Berhad
Padini Holdings BerhadPadini Holdings Berhad
Padini Holdings Berhad
 
CARLSBG – Fundamental Analysis FY14
CARLSBG – Fundamental Analysis FY14CARLSBG – Fundamental Analysis FY14
CARLSBG – Fundamental Analysis FY14
 
Gull ahmad.pptx
Gull ahmad.pptx Gull ahmad.pptx
Gull ahmad.pptx
 
FINANCIAL PERFORMANCE ANALYSIS OF NESTLE INDIA, HATSUN AGRO PRODUCTS AND VADI...
FINANCIAL PERFORMANCE ANALYSIS OF NESTLE INDIA, HATSUN AGRO PRODUCTS AND VADI...FINANCIAL PERFORMANCE ANALYSIS OF NESTLE INDIA, HATSUN AGRO PRODUCTS AND VADI...
FINANCIAL PERFORMANCE ANALYSIS OF NESTLE INDIA, HATSUN AGRO PRODUCTS AND VADI...
 
Financial Analysis of "Gul Ahmed ltd"
Financial Analysis of "Gul Ahmed ltd"Financial Analysis of "Gul Ahmed ltd"
Financial Analysis of "Gul Ahmed ltd"
 
A study on ratio analysis for financial performances
A study on ratio analysis for financial performancesA study on ratio analysis for financial performances
A study on ratio analysis for financial performances
 
Financial Statement Analysis of Toyota Indus Motors
Financial Statement Analysis of Toyota Indus MotorsFinancial Statement Analysis of Toyota Indus Motors
Financial Statement Analysis of Toyota Indus Motors
 
Tofas Financial Accounting
Tofas Financial AccountingTofas Financial Accounting
Tofas Financial Accounting
 

Viewers also liked

Viewers also liked (6)

Iskandar Mazlan
Iskandar MazlanIskandar Mazlan
Iskandar Mazlan
 
Group 1 (UNIQLO)
Group 1 (UNIQLO)Group 1 (UNIQLO)
Group 1 (UNIQLO)
 
Assignment 1 uniqlo ppt.
Assignment 1 uniqlo ppt.Assignment 1 uniqlo ppt.
Assignment 1 uniqlo ppt.
 
Fashion market studies_thailand_22042015
Fashion market studies_thailand_22042015Fashion market studies_thailand_22042015
Fashion market studies_thailand_22042015
 
Global Marketing - UNIQLO Case Study Analysis
Global Marketing - UNIQLO Case Study AnalysisGlobal Marketing - UNIQLO Case Study Analysis
Global Marketing - UNIQLO Case Study Analysis
 
Uniqlo Case Study in Thailand by www.brandnow.asia
Uniqlo Case Study in Thailand by www.brandnow.asiaUniqlo Case Study in Thailand by www.brandnow.asia
Uniqlo Case Study in Thailand by www.brandnow.asia
 

Similar to Padini Holdings Berhad Investment Analysis and Valuation

Asset Reconstruction Company
Asset Reconstruction CompanyAsset Reconstruction Company
Asset Reconstruction Companypriteshsawant120
 
Asset Reconstruction Company
Asset Reconstruction CompanyAsset Reconstruction Company
Asset Reconstruction Companyajay suryawanshi
 
Asset Reconstruction Company In India
Asset Reconstruction Company In IndiaAsset Reconstruction Company In India
Asset Reconstruction Company In Indiarachanajagtap54
 
Asset Reconstruction Company
Asset Reconstruction CompanyAsset Reconstruction Company
Asset Reconstruction Companypriteshsawant120
 
Merger And Acquisition Companies
Merger And Acquisition CompaniesMerger And Acquisition Companies
Merger And Acquisition Companiesrohinikamble420
 
Asset Reconstruction Company India
Asset Reconstruction Company IndiaAsset Reconstruction Company India
Asset Reconstruction Company Indiarohinikamble420
 
Procter and Gamble Financial Report
Procter and Gamble Financial ReportProcter and Gamble Financial Report
Procter and Gamble Financial ReportElisa Reyes
 
P&g presentation
P&g presentationP&g presentation
P&g presentationElisa Reyes
 
Technopolis Corporate Bond Seminar Presentation, Dec 2013
Technopolis Corporate Bond Seminar Presentation, Dec 2013Technopolis Corporate Bond Seminar Presentation, Dec 2013
Technopolis Corporate Bond Seminar Presentation, Dec 2013Technopolis Plc
 
ASK IEP Brief PPT - Oct 22.pdf
ASK IEP Brief PPT - Oct 22.pdfASK IEP Brief PPT - Oct 22.pdf
ASK IEP Brief PPT - Oct 22.pdfSukumar656964
 
Bank of Baroda Treasury Analysis (2015)
Bank of Baroda Treasury Analysis (2015)Bank of Baroda Treasury Analysis (2015)
Bank of Baroda Treasury Analysis (2015)Suryansh Bansal
 
Technopolis Interim Report Q1 2014 Presentation
Technopolis Interim Report Q1 2014 PresentationTechnopolis Interim Report Q1 2014 Presentation
Technopolis Interim Report Q1 2014 PresentationTechnopolis Plc
 
Internship presentation on Measuring and Evaluating Bank performance: A Case...
Internship presentation  on Measuring and Evaluating Bank performance: A Case...Internship presentation  on Measuring and Evaluating Bank performance: A Case...
Internship presentation on Measuring and Evaluating Bank performance: A Case...MohiUddin49
 
Automated Index Tracking Investment FinTech - InveztEasy
Automated Index Tracking Investment FinTech - InveztEasyAutomated Index Tracking Investment FinTech - InveztEasy
Automated Index Tracking Investment FinTech - InveztEasyJaco Wasserfall
 
Investment Idea - Wipro Limited - "BUY"
Investment Idea - Wipro Limited - "BUY"Investment Idea - Wipro Limited - "BUY"
Investment Idea - Wipro Limited - "BUY"Fullerton Securities
 
Strategic analysis hdfc bank
Strategic analysis hdfc bankStrategic analysis hdfc bank
Strategic analysis hdfc bankKainesh Patel
 

Similar to Padini Holdings Berhad Investment Analysis and Valuation (20)

Asset Reconstruction Company
Asset Reconstruction CompanyAsset Reconstruction Company
Asset Reconstruction Company
 
Asset Reconstruction Company
Asset Reconstruction CompanyAsset Reconstruction Company
Asset Reconstruction Company
 
Asset Reconstruction Company In India
Asset Reconstruction Company In IndiaAsset Reconstruction Company In India
Asset Reconstruction Company In India
 
Asset Reconstruction Company
Asset Reconstruction CompanyAsset Reconstruction Company
Asset Reconstruction Company
 
M&A Advisory Firms jmfl
M&A Advisory Firms   jmflM&A Advisory Firms   jmfl
M&A Advisory Firms jmfl
 
Merger And Acquisition Companies
Merger And Acquisition CompaniesMerger And Acquisition Companies
Merger And Acquisition Companies
 
Asset Reconstruction Company India
Asset Reconstruction Company IndiaAsset Reconstruction Company India
Asset Reconstruction Company India
 
Procter and Gamble Financial Report
Procter and Gamble Financial ReportProcter and Gamble Financial Report
Procter and Gamble Financial Report
 
P&g presentation
P&g presentationP&g presentation
P&g presentation
 
Technopolis Corporate Bond Seminar Presentation, Dec 2013
Technopolis Corporate Bond Seminar Presentation, Dec 2013Technopolis Corporate Bond Seminar Presentation, Dec 2013
Technopolis Corporate Bond Seminar Presentation, Dec 2013
 
ASK IEP Brief PPT - Oct 22.pdf
ASK IEP Brief PPT - Oct 22.pdfASK IEP Brief PPT - Oct 22.pdf
ASK IEP Brief PPT - Oct 22.pdf
 
Bank of Baroda Treasury Analysis (2015)
Bank of Baroda Treasury Analysis (2015)Bank of Baroda Treasury Analysis (2015)
Bank of Baroda Treasury Analysis (2015)
 
Technopolis Interim Report Q1 2014 Presentation
Technopolis Interim Report Q1 2014 PresentationTechnopolis Interim Report Q1 2014 Presentation
Technopolis Interim Report Q1 2014 Presentation
 
Internship presentation on Measuring and Evaluating Bank performance: A Case...
Internship presentation  on Measuring and Evaluating Bank performance: A Case...Internship presentation  on Measuring and Evaluating Bank performance: A Case...
Internship presentation on Measuring and Evaluating Bank performance: A Case...
 
Automated Index Tracking Investment FinTech - InveztEasy
Automated Index Tracking Investment FinTech - InveztEasyAutomated Index Tracking Investment FinTech - InveztEasy
Automated Index Tracking Investment FinTech - InveztEasy
 
Investment Idea - Wipro Limited - "BUY"
Investment Idea - Wipro Limited - "BUY"Investment Idea - Wipro Limited - "BUY"
Investment Idea - Wipro Limited - "BUY"
 
Full Year Analyst Briefing as at 31 March 2015
Full Year Analyst Briefing as at 31 March 2015Full Year Analyst Briefing as at 31 March 2015
Full Year Analyst Briefing as at 31 March 2015
 
1 h13 hci_eng
1 h13 hci_eng1 h13 hci_eng
1 h13 hci_eng
 
Strategic analysis hdfc bank
Strategic analysis hdfc bankStrategic analysis hdfc bank
Strategic analysis hdfc bank
 
U nilever
U nileverU nilever
U nilever
 

Recently uploaded

ΤτΕ: Ανάπτυξη 2,3% και πληθωρισμός 2,8% φέτος
ΤτΕ: Ανάπτυξη 2,3% και πληθωρισμός 2,8% φέτοςΤτΕ: Ανάπτυξη 2,3% και πληθωρισμός 2,8% φέτος
ΤτΕ: Ανάπτυξη 2,3% και πληθωρισμός 2,8% φέτοςNewsroom8
 
ekthesi-trapeza-tis-ellados-gia-2023.pdf
ekthesi-trapeza-tis-ellados-gia-2023.pdfekthesi-trapeza-tis-ellados-gia-2023.pdf
ekthesi-trapeza-tis-ellados-gia-2023.pdfSteliosTheodorou4
 
(Gender) tone at the top: the effect of board diversity on gender inequality
(Gender) tone at the top: the effect of board diversity on gender inequality(Gender) tone at the top: the effect of board diversity on gender inequality
(Gender) tone at the top: the effect of board diversity on gender inequalityGRAPE
 
Hello this ppt is about seminar final project
Hello this ppt is about seminar final projectHello this ppt is about seminar final project
Hello this ppt is about seminar final projectninnasirsi
 
Money Forward Integrated Report “Forward Map” 2024
Money Forward Integrated Report “Forward Map” 2024Money Forward Integrated Report “Forward Map” 2024
Money Forward Integrated Report “Forward Map” 2024Money Forward
 
What is sip and What are its Benefits in 2024
What is sip and What are its Benefits in 2024What is sip and What are its Benefits in 2024
What is sip and What are its Benefits in 2024prajwalgopocket
 
Uk-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Raw...
Uk-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Raw...Uk-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Raw...
Uk-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Raw...Amil baba
 
Building pressure? Rising rents, and what to expect in the future
Building pressure? Rising rents, and what to expect in the futureBuilding pressure? Rising rents, and what to expect in the future
Building pressure? Rising rents, and what to expect in the futureResolutionFoundation
 
2B Nation-State.pptx contemporary world nation
2B  Nation-State.pptx contemporary world nation2B  Nation-State.pptx contemporary world nation
2B Nation-State.pptx contemporary world nationko9240888
 
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptxOAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptxhiddenlevers
 
2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptxHenry Tapper
 
Global Macroeconomics: Introducing GDP 2.0.pdf
Global Macroeconomics: Introducing GDP 2.0.pdfGlobal Macroeconomics: Introducing GDP 2.0.pdf
Global Macroeconomics: Introducing GDP 2.0.pdfnqsh
 
Aon-UK-DC-Pension-Tracker-Q1-2024. slideshare
Aon-UK-DC-Pension-Tracker-Q1-2024. slideshareAon-UK-DC-Pension-Tracker-Q1-2024. slideshare
Aon-UK-DC-Pension-Tracker-Q1-2024. slideshareHenry Tapper
 
Demographic transition and the rise of wealth inequality
Demographic transition and the rise of wealth inequalityDemographic transition and the rise of wealth inequality
Demographic transition and the rise of wealth inequalityGRAPE
 
TEST BANK For Auditing & Assurance Services A Systematic Approach, 11th Editi...
TEST BANK For Auditing & Assurance Services A Systematic Approach, 11th Editi...TEST BANK For Auditing & Assurance Services A Systematic Approach, 11th Editi...
TEST BANK For Auditing & Assurance Services A Systematic Approach, 11th Editi...marcuskenyatta275
 
Seeman_Fiintouch_Newsletter_Apr-2024 (1).pdf
Seeman_Fiintouch_Newsletter_Apr-2024 (1).pdfSeeman_Fiintouch_Newsletter_Apr-2024 (1).pdf
Seeman_Fiintouch_Newsletter_Apr-2024 (1).pdfAshis Kumar Dey
 
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoRWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoCoinGecko
 
ders 3.3 Unit root testing section 3 .pptx
ders 3.3 Unit root testing section 3 .pptxders 3.3 Unit root testing section 3 .pptx
ders 3.3 Unit root testing section 3 .pptxErgin Akalpler
 
Test bank for corporate finance 13th stephen ross randolph westerfield jeffre...
Test bank for corporate finance 13th stephen ross randolph westerfield jeffre...Test bank for corporate finance 13th stephen ross randolph westerfield jeffre...
Test bank for corporate finance 13th stephen ross randolph westerfield jeffre...marcuskenyatta275
 
Introduction to Health Economics Dr. R. Kurinji Malar.pptx
Introduction to Health Economics Dr. R. Kurinji Malar.pptxIntroduction to Health Economics Dr. R. Kurinji Malar.pptx
Introduction to Health Economics Dr. R. Kurinji Malar.pptxDrRkurinjiMalarkurin
 

Recently uploaded (20)

ΤτΕ: Ανάπτυξη 2,3% και πληθωρισμός 2,8% φέτος
ΤτΕ: Ανάπτυξη 2,3% και πληθωρισμός 2,8% φέτοςΤτΕ: Ανάπτυξη 2,3% και πληθωρισμός 2,8% φέτος
ΤτΕ: Ανάπτυξη 2,3% και πληθωρισμός 2,8% φέτος
 
ekthesi-trapeza-tis-ellados-gia-2023.pdf
ekthesi-trapeza-tis-ellados-gia-2023.pdfekthesi-trapeza-tis-ellados-gia-2023.pdf
ekthesi-trapeza-tis-ellados-gia-2023.pdf
 
(Gender) tone at the top: the effect of board diversity on gender inequality
(Gender) tone at the top: the effect of board diversity on gender inequality(Gender) tone at the top: the effect of board diversity on gender inequality
(Gender) tone at the top: the effect of board diversity on gender inequality
 
Hello this ppt is about seminar final project
Hello this ppt is about seminar final projectHello this ppt is about seminar final project
Hello this ppt is about seminar final project
 
Money Forward Integrated Report “Forward Map” 2024
Money Forward Integrated Report “Forward Map” 2024Money Forward Integrated Report “Forward Map” 2024
Money Forward Integrated Report “Forward Map” 2024
 
What is sip and What are its Benefits in 2024
What is sip and What are its Benefits in 2024What is sip and What are its Benefits in 2024
What is sip and What are its Benefits in 2024
 
Uk-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Raw...
Uk-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Raw...Uk-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Raw...
Uk-NO1 Rohani Amil In Islamabad Amil Baba in Rawalpindi Kala Jadu Amil In Raw...
 
Building pressure? Rising rents, and what to expect in the future
Building pressure? Rising rents, and what to expect in the futureBuilding pressure? Rising rents, and what to expect in the future
Building pressure? Rising rents, and what to expect in the future
 
2B Nation-State.pptx contemporary world nation
2B  Nation-State.pptx contemporary world nation2B  Nation-State.pptx contemporary world nation
2B Nation-State.pptx contemporary world nation
 
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptxOAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
OAT_RI_Ep18 WeighingTheRisks_Mar24_GlobalCredit.pptx
 
2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx2024-04-09 - Pension Playpen roundtable - slides.pptx
2024-04-09 - Pension Playpen roundtable - slides.pptx
 
Global Macroeconomics: Introducing GDP 2.0.pdf
Global Macroeconomics: Introducing GDP 2.0.pdfGlobal Macroeconomics: Introducing GDP 2.0.pdf
Global Macroeconomics: Introducing GDP 2.0.pdf
 
Aon-UK-DC-Pension-Tracker-Q1-2024. slideshare
Aon-UK-DC-Pension-Tracker-Q1-2024. slideshareAon-UK-DC-Pension-Tracker-Q1-2024. slideshare
Aon-UK-DC-Pension-Tracker-Q1-2024. slideshare
 
Demographic transition and the rise of wealth inequality
Demographic transition and the rise of wealth inequalityDemographic transition and the rise of wealth inequality
Demographic transition and the rise of wealth inequality
 
TEST BANK For Auditing & Assurance Services A Systematic Approach, 11th Editi...
TEST BANK For Auditing & Assurance Services A Systematic Approach, 11th Editi...TEST BANK For Auditing & Assurance Services A Systematic Approach, 11th Editi...
TEST BANK For Auditing & Assurance Services A Systematic Approach, 11th Editi...
 
Seeman_Fiintouch_Newsletter_Apr-2024 (1).pdf
Seeman_Fiintouch_Newsletter_Apr-2024 (1).pdfSeeman_Fiintouch_Newsletter_Apr-2024 (1).pdf
Seeman_Fiintouch_Newsletter_Apr-2024 (1).pdf
 
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoRWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
 
ders 3.3 Unit root testing section 3 .pptx
ders 3.3 Unit root testing section 3 .pptxders 3.3 Unit root testing section 3 .pptx
ders 3.3 Unit root testing section 3 .pptx
 
Test bank for corporate finance 13th stephen ross randolph westerfield jeffre...
Test bank for corporate finance 13th stephen ross randolph westerfield jeffre...Test bank for corporate finance 13th stephen ross randolph westerfield jeffre...
Test bank for corporate finance 13th stephen ross randolph westerfield jeffre...
 
Introduction to Health Economics Dr. R. Kurinji Malar.pptx
Introduction to Health Economics Dr. R. Kurinji Malar.pptxIntroduction to Health Economics Dr. R. Kurinji Malar.pptx
Introduction to Health Economics Dr. R. Kurinji Malar.pptx
 

Padini Holdings Berhad Investment Analysis and Valuation

  • 1. Padini Holdings Berhad (Bursa 7052) Investment Analysis • Growth & Profitability • Operations & Cash Flow • Risk and Gearing • Valuations Chen Tong www.financialplanningmalaysia.com
  • 2. 475 521 568 723 790 866 978 50 61 76 96 85 91 80 81 111 31 77 162 52 192 0 50 100 150 200 250 0 200 400 600 800 1,000 1,200 FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 Millions Revenue Millions GrowthTrend Revenue PAT Net cash fr op. • 11% YOY revenue growth since 2012 • 6% net profit YOY contraction (ALERT) • 36% YOY growth of cash flow from operations • Financial year end is 30 June 2015 • Par value at RM0.10 • RM80 million net profit FYE June 2015 • * YOY stands for year over year 10% 9% 27% 9% 10% 13% 23% 24% 27% -11% 6% -12% 38% -72% 149% 111% -68% 270% -100% -50% 0% 50% 100% 150% 200% 250% 300% FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 Growth Rates Revenue Growth PAT Growth Cash fr Op Growth
  • 3. 26.7% 29.3% 27.9% 31.3% 27.4% 27.7% 28.3% 49.1% 50.2% 51.2% 48.2% 46.7% 46.2% 43.2% 10.4% 11.7% 13.3% 13.3% 10.8% 10.5% 8.2% 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 Profitability Eff. tax rate Gross Profit Margin Net profit margin • Profit margin deteriorate since 2012 to single digit 8% (ALERT) • Still a fair profit margin for listed company • Due to pricing & competition pressure. • The competitive landscape & economic environment had on profit margin, as explained in Padini’s Quarterly Report “…For the time being, at least over the medium term, this should be the new normal.”
  • 4. 3. Operations • Consistent use of working capital for inventory & debtors • A low & consistent IDLC (Inventory, Debtors less Creditors) usually represent well-managed operations • It also indicates a real & authentic net profit number (real cash generated) 33 33 39 48 50 55 51 92 77 171 192 144 222 169 (38) (59) (94) (79) (89) (114) (142) 87 50 116 161 104 163 77 (200) (150) (100) (50) 0 50 100 150 200 250 300 FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 Millions Inventory, debtors&creditors(MYR 'million) Trade debtors Inventory Trade creditors IDLC 139 108 225 187 125 174 111 25 23 25 24 23 23 19 57 82 123 77 77 89 9367 35 75 81 48 69 29 0 50 100 150 200 250 FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 TurnoverinDays Inventory, debtors&creditor turnover (days) Inventory Turnover Debtor Turnover Creditor Turnover IDLC Turnover
  • 5. • Operations generated good cash flow • In 2005, cash generated from operations is RM192 million • RM43 million used on capital expenditure • RM66 million paid as dividend • RM34 used to buy short terms investments like unit trust • Net cash increased by RM53 million 81 111 31 77 162 52 192 (22) (28) (24) (28) (16) (42) (43)(18) (18) (33) (53) (53) (76) (66) 2 20 (2) (10) (61) (34) (40) (65) 7 5 (83) 125 (53) (250) (200) (150) (100) (50) 0 50 100 150 200 250 FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 Millions Source & Applicationof Cash Net cash fr op. Capex Dividend Paid Investment Net Cash/ Debt Movement
  • 6. • Net cash & short term investment, after net off all borrowings, is RM207 million • EDR with 100% equity 0% net debt. (Gearing is 0) • No borrowing risks. Can ride through bad time. 204 234 283 340 372 388 406 100% 100% 100% 100% 100% 100% 100% 0% 0% 0% 0% 0% 0% 0% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0 50 100 150 200 250 300 350 400 450 FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 Millions Equity Debt Ratio S/hs’ equity Net Debt Equity % Debt % 19 20 0 2 12 74 10966 135 139 138 206 97 137 (29) (26) (25) (31) (19) (37) (26) (3) (10) (22) (20) (17) (15) (13) 53 119 92 89 183 119 207 (100) (50) 0 50 100 150 200 250 300 FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 Millions Cash, Equivalent & Borrowings ST Investment Deposit & Cash ST Borrowings LT Borrowings Net Cash Equivalent
  • 7. • 2015 price range is between RM2.01 & RM1.33 where PERs are between 16.5x & 10.9x • This graph gives a good gauge on price range 3.58 4.30 1.35 1.94 2.37 2.13 2.01 2.25 2.39 1.00 0.82 1.69 1.58 1.33 1.55 1.78 0.43 0.52 0.57 0.59 0.62 - 0.50 1.00 1.50 2.00 2.50 3.00 3.50 4.00 4.50 5.00 FYE 2009 FYE 2010 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 Share Price Highest price Lowest price Average price Closing price NA/share
  • 8. • 12x is a fair PER in this market conditions without evidence of EPS growth • In a better market outlook scenario (not now), 15x should be reasonable • Consistent dividend pay out • At RM1.34, the dividend yield is 7.5% which is good. DPS is growing every year except for 2015. DPS’s YOY growth is 25.7% since 2011 11.7 13.3 18.3 15.4 16.5 8.7 5.6 13.0 11.4 10.9 10.2 9.5 15.6 13.4 13.7 9.2 12.6 14.6 14.3 11.0 0.1151 0.1459 0.1298 0.1382 0.1219 0.1000 0.1200 0.1400 0.1600 0.1800 0.2000 0.2200 0.2400 - 2.0 4.0 6.0 8.0 10.0 12.0 14.0 16.0 18.0 20.0 FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 EPS PE Ratio High PE Low PE Avg PE PER EPS 3.0% 3.1% 3.4% 5.4% 5.0%4.0% 7.3% 4.7% 7.3% 7.5% 3.4% 4.3% 3.9% 6.2% 6.0% 3.77% 3.26% 4.23% 5.84% 7.46% 0.0400 0.0600 0.0800 0.1150 0.1000 0.0000 0.0500 0.1000 0.1500 0.2000 0.2500 0.3000 0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 8.0% FYE 2011 FYE 2012 FYE 2013 FYE 2014 FYE 2015 DPS Dividend Yield Low DY High DY Avg DY Div Yield DPS
  • 9. • Fair price range between 1.30 – 1.60. Lower is bargain. • Dividend yield 6.3% & above • Good chance of capital gain in medium term (1 – 2 years) • Key risks are the deteriorating profit & profit margin trend & broad economy downturn & GST had on festive seasons EPS DPS Est Growth Fair price @ PE 15 0.1219 0.1000 2.0% 1.83 Date: 15/9/2015 Price Price (MYR) PE Ratio Dividend Yield Dividend return * Capital gain ** 2.10 17.2 4.8% 6.8% -12.9% 2.00 16.4 5.0% 7.0% -8.6% High 1.90 15.6 5.3% 7.3% -3.8% 1.80 14.8 5.6% 7.6% 1.6% 1.70 13.9 5.9% 7.9% 7.6% 1.60 13.1 6.3% 8.3% 14.3% Fair 1.50 12.3 6.7% 8.7% 21.9% 1.40 11.5 7.1% 9.1% 30.6% 1.30 10.7 7.7% 9.7% 40.7% Bargain 1.20 9.8 8.3% 10.3% 52.4% 1.10 9.0 9.1% 11.1% 66.2% 1.00 8.2 10.0% 12.0% 82.9% Notes: • Report dated 15 Sep 2015 (Share Price RM1.35) • Financial year end is 30 June 2015 • Par value at RM0.10 • Valuation is subjective, it changes constantly when new information available, i.e. announcements, quarterly report http://stockinvesting.financialplanningmalaysia.com/ * Dividend Growth model with dividend growth at 2% ** Based on fair price in normal market conditions when PE is 15