Highlights

[PADINI] QoQ Cumulative Quarter Result on 2010-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     24.61%    YoY -     23.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 426,415 278,455 136,641 522,949 408,560 269,127 140,732 109.53%
  QoQ % 53.14% 103.79% -73.87% 28.00% 51.81% 91.23% -
  Horiz. % 303.00% 197.86% 97.09% 371.59% 290.31% 191.23% 100.00%
PBT 79,269 45,915 25,651 86,280 67,463 43,643 27,031 105.01%
  QoQ % 72.64% 79.00% -70.27% 27.89% 54.58% 61.46% -
  Horiz. % 293.25% 169.86% 94.89% 319.19% 249.58% 161.46% 100.00%
Tax -22,050 -13,082 -7,302 -25,306 -18,530 -11,976 -6,884 117.45%
  QoQ % -68.55% -79.16% 71.15% -36.57% -54.73% -73.97% -
  Horiz. % 320.31% 190.03% 106.07% 367.61% 269.17% 173.97% 100.00%
NP 57,219 32,833 18,349 60,974 48,933 31,667 20,147 100.68%
  QoQ % 74.27% 78.94% -69.91% 24.61% 54.52% 57.18% -
  Horiz. % 284.01% 162.97% 91.08% 302.65% 242.88% 157.18% 100.00%
NP to SH 57,219 32,833 18,349 60,974 48,933 31,667 20,147 100.68%
  QoQ % 74.27% 78.94% -69.91% 24.61% 54.52% 57.18% -
  Horiz. % 284.01% 162.97% 91.08% 302.65% 242.88% 157.18% 100.00%
Tax Rate 27.82 % 28.49 % 28.47 % 29.33 % 27.47 % 27.44 % 25.47 % 6.07%
  QoQ % -2.35% 0.07% -2.93% 6.77% 0.11% 7.73% -
  Horiz. % 109.23% 111.86% 111.78% 115.16% 107.85% 107.73% 100.00%
Total Cost 369,196 245,622 118,292 461,975 359,627 237,460 120,585 110.99%
  QoQ % 50.31% 107.64% -74.39% 28.46% 51.45% 96.92% -
  Horiz. % 306.17% 203.69% 98.10% 383.11% 298.24% 196.92% 100.00%
Net Worth 276,229 265,822 252,545 47,370 242,099 224,971 223,709 15.11%
  QoQ % 3.92% 5.26% 433.12% -80.43% 7.61% 0.56% -
  Horiz. % 123.48% 118.82% 112.89% 21.18% 108.22% 100.56% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 13,153 - - 5,921 9,868 9,867 - -
  QoQ % 0.00% 0.00% 0.00% -40.00% 0.01% 0.00% -
  Horiz. % 133.31% 0.00% 0.00% 60.01% 100.01% 100.00% -
Div Payout % 22.99 % - % - % 9.71 % 20.17 % 31.16 % - % -
  QoQ % 0.00% 0.00% 0.00% -51.86% -35.27% 0.00% -
  Horiz. % 73.78% 0.00% 0.00% 31.16% 64.73% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 276,229 265,822 252,545 47,370 242,099 224,971 223,709 15.11%
  QoQ % 3.92% 5.26% 433.12% -80.43% 7.61% 0.56% -
  Horiz. % 123.48% 118.82% 112.89% 21.18% 108.22% 100.56% 100.00%
NOSH 657,689 131,595 131,534 131,585 131,575 131,562 131,593 192.61%
  QoQ % 399.78% 0.05% -0.04% 0.01% 0.01% -0.02% -
  Horiz. % 499.79% 100.00% 99.95% 99.99% 99.99% 99.98% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.42 % 11.79 % 13.43 % 11.66 % 11.98 % 11.77 % 14.32 % -4.24%
  QoQ % 13.83% -12.21% 15.18% -2.67% 1.78% -17.81% -
  Horiz. % 93.72% 82.33% 93.78% 81.42% 83.66% 82.19% 100.00%
ROE 20.71 % 12.35 % 7.27 % 128.72 % 20.21 % 14.08 % 9.01 % 74.26%
  QoQ % 67.69% 69.88% -94.35% 536.91% 43.54% 56.27% -
  Horiz. % 229.86% 137.07% 80.69% 1,428.63% 224.31% 156.27% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.84 211.60 103.88 397.42 310.51 204.56 106.94 -28.39%
  QoQ % -69.36% 103.70% -73.86% 27.99% 51.79% 91.28% -
  Horiz. % 60.63% 197.87% 97.14% 371.63% 290.36% 191.28% 100.00%
EPS 8.70 24.95 13.95 9.27 37.19 24.07 15.31 -31.42%
  QoQ % -65.13% 78.85% 50.49% -75.07% 54.51% 57.22% -
  Horiz. % 56.83% 162.97% 91.12% 60.55% 242.91% 157.22% 100.00%
DPS 2.00 0.00 0.00 4.50 7.50 7.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% -40.00% 0.00% 0.00% -
  Horiz. % 26.67% 0.00% 0.00% 60.00% 100.00% 100.00% -
NAPS 0.4200 2.0200 1.9200 0.3600 1.8400 1.7100 1.7000 -60.66%
  QoQ % -79.21% 5.21% 433.33% -80.43% 7.60% 0.59% -
  Horiz. % 24.71% 118.82% 112.94% 21.18% 108.24% 100.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.81 42.32 20.77 79.49 62.10 40.91 21.39 109.53%
  QoQ % 53.14% 103.76% -73.87% 28.00% 51.80% 91.26% -
  Horiz. % 302.99% 197.85% 97.10% 371.62% 290.32% 191.26% 100.00%
EPS 8.70 4.99 2.79 9.27 7.44 4.81 3.06 100.82%
  QoQ % 74.35% 78.85% -69.90% 24.60% 54.68% 57.19% -
  Horiz. % 284.31% 163.07% 91.18% 302.94% 243.14% 157.19% 100.00%
DPS 2.00 0.00 0.00 0.90 1.50 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% -40.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 60.00% 100.00% 100.00% -
NAPS 0.4199 0.4040 0.3839 0.0720 0.3680 0.3419 0.3400 15.12%
  QoQ % 3.94% 5.24% 433.19% -80.43% 7.63% 0.56% -
  Horiz. % 123.50% 118.82% 112.91% 21.18% 108.24% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.0600 1.0900 0.9100 0.7600 0.7600 0.7500 0.6000 -
P/RPS 1.63 0.52 0.88 0.19 0.24 0.37 0.56 103.99%
  QoQ % 213.46% -40.91% 363.16% -20.83% -35.14% -33.93% -
  Horiz. % 291.07% 92.86% 157.14% 33.93% 42.86% 66.07% 100.00%
P/EPS 12.18 4.37 6.52 1.64 2.04 3.12 3.92 113.08%
  QoQ % 178.72% -32.98% 297.56% -19.61% -34.62% -20.41% -
  Horiz. % 310.71% 111.48% 166.33% 41.84% 52.04% 79.59% 100.00%
EY 8.21 22.89 15.33 60.97 48.93 32.09 25.52 -53.08%
  QoQ % -64.13% 49.32% -74.86% 24.61% 52.48% 25.74% -
  Horiz. % 32.17% 89.69% 60.07% 238.91% 191.73% 125.74% 100.00%
DY 1.89 0.00 0.00 5.92 9.87 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -40.02% -1.30% 0.00% -
  Horiz. % 18.90% 0.00% 0.00% 59.20% 98.70% 100.00% -
P/NAPS 2.52 0.54 0.47 2.11 0.41 0.44 0.35 273.32%
  QoQ % 366.67% 14.89% -77.73% 414.63% -6.82% 25.71% -
  Horiz. % 720.00% 154.29% 134.29% 602.86% 117.14% 125.71% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 -
Price 1.0800 1.0700 1.0000 0.8200 0.7200 0.8500 0.6100 -
P/RPS 1.67 0.51 0.96 0.21 0.23 0.42 0.57 104.89%
  QoQ % 227.45% -46.88% 357.14% -8.70% -45.24% -26.32% -
  Horiz. % 292.98% 89.47% 168.42% 36.84% 40.35% 73.68% 100.00%
P/EPS 12.41 4.29 7.17 1.77 1.94 3.53 3.98 113.58%
  QoQ % 189.28% -40.17% 305.08% -8.76% -45.04% -11.31% -
  Horiz. % 311.81% 107.79% 180.15% 44.47% 48.74% 88.69% 100.00%
EY 8.06 23.32 13.95 56.51 51.65 28.32 25.10 -53.14%
  QoQ % -65.44% 67.17% -75.31% 9.41% 82.38% 12.83% -
  Horiz. % 32.11% 92.91% 55.58% 225.14% 205.78% 112.83% 100.00%
DY 1.85 0.00 0.00 5.49 10.42 8.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% -47.31% 18.14% 0.00% -
  Horiz. % 20.98% 0.00% 0.00% 62.24% 118.14% 100.00% -
P/NAPS 2.57 0.53 0.52 2.28 0.39 0.50 0.36 271.20%
  QoQ % 384.91% 1.92% -77.19% 484.62% -22.00% 38.89% -
  Horiz. % 713.89% 147.22% 144.44% 633.33% 108.33% 138.89% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS