Highlights

[PADINI] QoQ Annualized Quarter Result on 2010-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -10.53%    YoY -     3.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 712,460 558,561 568,553 556,910 546,564 522,949 544,746 19.57%
  QoQ % 27.55% -1.76% 2.09% 1.89% 4.52% -4.00% -
  Horiz. % 130.79% 102.54% 104.37% 102.23% 100.33% 96.00% 100.00%
PBT 146,960 104,632 105,692 91,830 102,604 86,280 89,950 38.68%
  QoQ % 40.45% -1.00% 15.10% -10.50% 18.92% -4.08% -
  Horiz. % 163.38% 116.32% 117.50% 102.09% 114.07% 95.92% 100.00%
Tax -39,176 -29,337 -29,400 -26,164 -29,208 -25,306 -24,706 35.94%
  QoQ % -33.54% 0.21% -12.37% 10.42% -15.42% -2.43% -
  Horiz. % 158.56% 118.74% 119.00% 105.90% 118.22% 102.43% 100.00%
NP 107,784 75,295 76,292 65,666 73,396 60,974 65,244 39.70%
  QoQ % 43.15% -1.31% 16.18% -10.53% 20.37% -6.54% -
  Horiz. % 165.20% 115.41% 116.93% 100.65% 112.49% 93.46% 100.00%
NP to SH 107,784 75,295 76,292 65,666 73,396 60,974 65,244 39.70%
  QoQ % 43.15% -1.31% 16.18% -10.53% 20.37% -6.54% -
  Horiz. % 165.20% 115.41% 116.93% 100.65% 112.49% 93.46% 100.00%
Tax Rate 26.66 % 28.04 % 27.82 % 28.49 % 28.47 % 29.33 % 27.47 % -1.97%
  QoQ % -4.92% 0.79% -2.35% 0.07% -2.93% 6.77% -
  Horiz. % 97.05% 102.07% 101.27% 103.71% 103.64% 106.77% 100.00%
Total Cost 604,676 483,266 492,261 491,244 473,168 461,975 479,502 16.71%
  QoQ % 25.12% -1.83% 0.21% 3.82% 2.42% -3.66% -
  Horiz. % 126.10% 100.78% 102.66% 102.45% 98.68% 96.34% 100.00%
Net Worth 308,893 283,014 276,229 265,822 252,545 47,370 242,099 17.62%
  QoQ % 9.14% 2.46% 3.92% 5.26% 433.12% -80.43% -
  Horiz. % 127.59% 116.90% 114.10% 109.80% 104.31% 19.57% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 26,326 17,538 - - 5,921 13,157 -
  QoQ % 0.00% 50.11% 0.00% 0.00% 0.00% -55.00% -
  Horiz. % 0.00% 200.09% 133.30% 0.00% 0.00% 45.00% 100.00%
Div Payout % - % 34.97 % 22.99 % - % - % 9.71 % 20.17 % -
  QoQ % 0.00% 52.11% 0.00% 0.00% 0.00% -51.86% -
  Horiz. % 0.00% 173.38% 113.98% 0.00% 0.00% 48.14% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 308,893 283,014 276,229 265,822 252,545 47,370 242,099 17.62%
  QoQ % 9.14% 2.46% 3.92% 5.26% 433.12% -80.43% -
  Horiz. % 127.59% 116.90% 114.10% 109.80% 104.31% 19.57% 100.00%
NOSH 657,219 658,173 657,689 131,595 131,534 131,585 131,575 191.92%
  QoQ % -0.14% 0.07% 399.78% 0.05% -0.04% 0.01% -
  Horiz. % 499.50% 500.22% 499.86% 100.01% 99.97% 100.01% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 15.13 % 13.48 % 13.42 % 11.79 % 13.43 % 11.66 % 11.98 % 16.82%
  QoQ % 12.24% 0.45% 13.83% -12.21% 15.18% -2.67% -
  Horiz. % 126.29% 112.52% 112.02% 98.41% 112.10% 97.33% 100.00%
ROE 34.89 % 26.60 % 27.62 % 24.70 % 29.06 % 128.72 % 26.95 % 18.77%
  QoQ % 31.17% -3.69% 11.82% -15.00% -77.42% 377.63% -
  Horiz. % 129.46% 98.70% 102.49% 91.65% 107.83% 477.63% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.41 84.87 86.45 423.20 415.53 397.42 414.02 -59.04%
  QoQ % 27.74% -1.83% -79.57% 1.85% 4.56% -4.01% -
  Horiz. % 26.18% 20.50% 20.88% 102.22% 100.36% 95.99% 100.00%
EPS 16.40 11.44 11.60 49.90 55.80 9.27 49.59 -52.15%
  QoQ % 43.36% -1.38% -76.75% -10.57% 501.94% -81.31% -
  Horiz. % 33.07% 23.07% 23.39% 100.63% 112.52% 18.69% 100.00%
DPS 0.00 4.00 2.67 0.00 0.00 4.50 10.00 -
  QoQ % 0.00% 49.81% 0.00% 0.00% 0.00% -55.00% -
  Horiz. % 0.00% 40.00% 26.70% 0.00% 0.00% 45.00% 100.00%
NAPS 0.4700 0.4300 0.4200 2.0200 1.9200 0.3600 1.8400 -59.71%
  QoQ % 9.30% 2.38% -79.21% 5.21% 433.33% -80.43% -
  Horiz. % 25.54% 23.37% 22.83% 109.78% 104.35% 19.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.29 84.90 86.42 84.65 83.08 79.49 82.80 19.57%
  QoQ % 27.55% -1.76% 2.09% 1.89% 4.52% -4.00% -
  Horiz. % 130.79% 102.54% 104.37% 102.23% 100.34% 96.00% 100.00%
EPS 16.38 11.44 11.60 9.98 11.16 9.27 9.92 39.66%
  QoQ % 43.18% -1.38% 16.23% -10.57% 20.39% -6.55% -
  Horiz. % 165.12% 115.32% 116.94% 100.60% 112.50% 93.45% 100.00%
DPS 0.00 4.00 2.67 0.00 0.00 0.90 2.00 -
  QoQ % 0.00% 49.81% 0.00% 0.00% 0.00% -55.00% -
  Horiz. % 0.00% 200.00% 133.50% 0.00% 0.00% 45.00% 100.00%
NAPS 0.4695 0.4302 0.4199 0.4040 0.3839 0.0720 0.3680 17.61%
  QoQ % 9.14% 2.45% 3.94% 5.24% 433.19% -80.43% -
  Horiz. % 127.58% 116.90% 114.10% 109.78% 104.32% 19.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.8700 1.0600 1.0600 1.0900 0.9100 0.7600 0.7600 -
P/RPS 0.80 1.25 1.23 0.26 0.22 0.19 0.18 170.07%
  QoQ % -36.00% 1.63% 373.08% 18.18% 15.79% 5.56% -
  Horiz. % 444.44% 694.44% 683.33% 144.44% 122.22% 105.56% 100.00%
P/EPS 5.30 9.27 9.14 2.18 1.63 1.64 1.53 128.77%
  QoQ % -42.83% 1.42% 319.27% 33.74% -0.61% 7.19% -
  Horiz. % 346.41% 605.88% 597.39% 142.48% 106.54% 107.19% 100.00%
EY 18.85 10.79 10.94 45.78 61.32 60.97 65.25 -56.27%
  QoQ % 74.70% -1.37% -76.10% -25.34% 0.57% -6.56% -
  Horiz. % 28.89% 16.54% 16.77% 70.16% 93.98% 93.44% 100.00%
DY 0.00 3.77 2.52 0.00 0.00 5.92 13.16 -
  QoQ % 0.00% 49.60% 0.00% 0.00% 0.00% -55.02% -
  Horiz. % 0.00% 28.65% 19.15% 0.00% 0.00% 44.98% 100.00%
P/NAPS 1.85 2.47 2.52 0.54 0.47 2.11 0.41 172.81%
  QoQ % -25.10% -1.98% 366.67% 14.89% -77.73% 414.63% -
  Horiz. % 451.22% 602.44% 614.63% 131.71% 114.63% 514.63% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 -
Price 1.0500 0.8900 1.0800 1.0700 1.0000 0.8200 0.7200 -
P/RPS 0.97 1.05 1.25 0.25 0.24 0.21 0.17 218.97%
  QoQ % -7.62% -16.00% 400.00% 4.17% 14.29% 23.53% -
  Horiz. % 570.59% 617.65% 735.29% 147.06% 141.18% 123.53% 100.00%
P/EPS 6.40 7.78 9.31 2.14 1.79 1.77 1.45 168.83%
  QoQ % -17.74% -16.43% 335.05% 19.55% 1.13% 22.07% -
  Horiz. % 441.38% 536.55% 642.07% 147.59% 123.45% 122.07% 100.00%
EY 15.62 12.85 10.74 46.64 55.80 56.51 68.87 -62.78%
  QoQ % 21.56% 19.65% -76.97% -16.42% -1.26% -17.95% -
  Horiz. % 22.68% 18.66% 15.59% 67.72% 81.02% 82.05% 100.00%
DY 0.00 4.49 2.47 0.00 0.00 5.49 13.89 -
  QoQ % 0.00% 81.78% 0.00% 0.00% 0.00% -60.48% -
  Horiz. % 0.00% 32.33% 17.78% 0.00% 0.00% 39.52% 100.00%
P/NAPS 2.23 2.07 2.57 0.53 0.52 2.28 0.39 219.42%
  QoQ % 7.73% -19.46% 384.91% 1.92% -77.19% 484.62% -
  Horiz. % 571.79% 530.77% 658.97% 135.90% 133.33% 584.62% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

524  170  404  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.085+0.005 
 TRIVE 0.005-0.005 
 ARMADA 0.145+0.01 
 ALAM 0.050.00 
 KNM 0.125+0.01 
 VELESTO 0.13+0.015 
 HIBISCS 0.35+0.01 
 MINETEC 0.135+0.01 
 JAKS 0.81+0.05 
 HSI-C9J 0.17-0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers