Highlights

[PADINI] QoQ Cumulative Quarter Result on 2009-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -59.33%    YoY -     11.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 522,949 408,560 269,127 140,732 477,059 378,141 258,503 60.16%
  QoQ % 28.00% 51.81% 91.23% -70.50% 26.16% 46.28% -
  Horiz. % 202.30% 158.05% 104.11% 54.44% 184.55% 146.28% 100.00%
PBT 86,280 67,463 43,643 27,031 67,610 61,038 45,586 53.19%
  QoQ % 27.89% 54.58% 61.46% -60.02% 10.77% 33.90% -
  Horiz. % 189.27% 147.99% 95.74% 59.30% 148.31% 133.90% 100.00%
Tax -25,306 -18,530 -11,976 -6,884 -18,077 -17,138 -12,707 58.49%
  QoQ % -36.57% -54.73% -73.97% 61.92% -5.48% -34.87% -
  Horiz. % 199.15% 145.83% 94.25% 54.17% 142.26% 134.87% 100.00%
NP 60,974 48,933 31,667 20,147 49,533 43,900 32,879 51.12%
  QoQ % 24.61% 54.52% 57.18% -59.33% 12.83% 33.52% -
  Horiz. % 185.45% 148.83% 96.31% 61.28% 150.65% 133.52% 100.00%
NP to SH 60,974 48,933 31,667 20,147 49,533 43,900 32,879 51.12%
  QoQ % 24.61% 54.52% 57.18% -59.33% 12.83% 33.52% -
  Horiz. % 185.45% 148.83% 96.31% 61.28% 150.65% 133.52% 100.00%
Tax Rate 29.33 % 27.47 % 27.44 % 25.47 % 26.74 % 28.08 % 27.87 % 3.47%
  QoQ % 6.77% 0.11% 7.73% -4.75% -4.77% 0.75% -
  Horiz. % 105.24% 98.56% 98.46% 91.39% 95.95% 100.75% 100.00%
Total Cost 461,975 359,627 237,460 120,585 427,526 334,241 225,624 61.46%
  QoQ % 28.46% 51.45% 96.92% -71.79% 27.91% 48.14% -
  Horiz. % 204.75% 159.39% 105.25% 53.45% 189.49% 148.14% 100.00%
Net Worth 47,370 242,099 224,971 223,709 203,945 206,603 194,721 -61.13%
  QoQ % -80.43% 7.61% 0.56% 9.69% -1.29% 6.10% -
  Horiz. % 24.33% 124.33% 115.53% 114.89% 104.74% 106.10% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,921 9,868 9,867 - 18,420 10,527 10,525 -31.92%
  QoQ % -40.00% 0.01% 0.00% 0.00% 74.98% 0.02% -
  Horiz. % 56.26% 93.76% 93.75% 0.00% 175.01% 100.02% 100.00%
Div Payout % 9.71 % 20.17 % 31.16 % - % 37.19 % 23.98 % 32.01 % -54.95%
  QoQ % -51.86% -35.27% 0.00% 0.00% 55.09% -25.09% -
  Horiz. % 30.33% 63.01% 97.34% 0.00% 116.18% 74.91% 100.00%
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 47,370 242,099 224,971 223,709 203,945 206,603 194,721 -61.13%
  QoQ % -80.43% 7.61% 0.56% 9.69% -1.29% 6.10% -
  Horiz. % 24.33% 124.33% 115.53% 114.89% 104.74% 106.10% 100.00%
NOSH 131,585 131,575 131,562 131,593 131,577 131,594 131,568 0.01%
  QoQ % 0.01% 0.01% -0.02% 0.01% -0.01% 0.02% -
  Horiz. % 100.01% 100.01% 100.00% 100.02% 100.01% 100.02% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.66 % 11.98 % 11.77 % 14.32 % 10.38 % 11.61 % 12.72 % -5.65%
  QoQ % -2.67% 1.78% -17.81% 37.96% -10.59% -8.73% -
  Horiz. % 91.67% 94.18% 92.53% 112.58% 81.60% 91.27% 100.00%
ROE 128.72 % 20.21 % 14.08 % 9.01 % 24.29 % 21.25 % 16.89 % 288.71%
  QoQ % 536.91% 43.54% 56.27% -62.91% 14.31% 25.81% -
  Horiz. % 762.11% 119.66% 83.36% 53.35% 143.81% 125.81% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 397.42 310.51 204.56 106.94 362.57 287.35 196.48 60.15%
  QoQ % 27.99% 51.79% 91.28% -70.51% 26.18% 46.25% -
  Horiz. % 202.27% 158.04% 104.11% 54.43% 184.53% 146.25% 100.00%
EPS 9.27 37.19 24.07 15.31 37.64 33.36 24.99 -48.47%
  QoQ % -75.07% 54.51% 57.22% -59.33% 12.83% 33.49% -
  Horiz. % 37.09% 148.82% 96.32% 61.26% 150.62% 133.49% 100.00%
DPS 4.50 7.50 7.50 0.00 14.00 8.00 8.00 -31.93%
  QoQ % -40.00% 0.00% 0.00% 0.00% 75.00% 0.00% -
  Horiz. % 56.25% 93.75% 93.75% 0.00% 175.00% 100.00% 100.00%
NAPS 0.3600 1.8400 1.7100 1.7000 1.5500 1.5700 1.4800 -61.13%
  QoQ % -80.43% 7.60% 0.59% 9.68% -1.27% 6.08% -
  Horiz. % 24.32% 124.32% 115.54% 114.86% 104.73% 106.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.49 62.10 40.91 21.39 72.51 57.48 39.29 60.17%
  QoQ % 28.00% 51.80% 91.26% -70.50% 26.15% 46.30% -
  Horiz. % 202.32% 158.06% 104.12% 54.44% 184.55% 146.30% 100.00%
EPS 9.27 7.44 4.81 3.06 7.53 6.67 5.00 51.09%
  QoQ % 24.60% 54.68% 57.19% -59.36% 12.89% 33.40% -
  Horiz. % 185.40% 148.80% 96.20% 61.20% 150.60% 133.40% 100.00%
DPS 0.90 1.50 1.50 0.00 2.80 1.60 1.60 -31.93%
  QoQ % -40.00% 0.00% 0.00% 0.00% 75.00% 0.00% -
  Horiz. % 56.25% 93.75% 93.75% 0.00% 175.00% 100.00% 100.00%
NAPS 0.0720 0.3680 0.3419 0.3400 0.3100 0.3140 0.2960 -61.13%
  QoQ % -80.43% 7.63% 0.56% 9.68% -1.27% 6.08% -
  Horiz. % 24.32% 124.32% 115.51% 114.86% 104.73% 106.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.7600 0.7600 0.7500 0.6000 0.4800 0.4700 0.4900 -
P/RPS 0.19 0.24 0.37 0.56 0.13 0.16 0.25 -16.76%
  QoQ % -20.83% -35.14% -33.93% 330.77% -18.75% -36.00% -
  Horiz. % 76.00% 96.00% 148.00% 224.00% 52.00% 64.00% 100.00%
P/EPS 1.64 2.04 3.12 3.92 1.28 1.41 1.96 -11.23%
  QoQ % -19.61% -34.62% -20.41% 206.25% -9.22% -28.06% -
  Horiz. % 83.67% 104.08% 159.18% 200.00% 65.31% 71.94% 100.00%
EY 60.97 48.93 32.09 25.52 78.43 70.98 51.00 12.68%
  QoQ % 24.61% 52.48% 25.74% -67.46% 10.50% 39.18% -
  Horiz. % 119.55% 95.94% 62.92% 50.04% 153.78% 139.18% 100.00%
DY 5.92 9.87 10.00 0.00 29.17 17.02 16.33 -49.25%
  QoQ % -40.02% -1.30% 0.00% 0.00% 71.39% 4.23% -
  Horiz. % 36.25% 60.44% 61.24% 0.00% 178.63% 104.23% 100.00%
P/NAPS 2.11 0.41 0.44 0.35 0.31 0.30 0.33 245.66%
  QoQ % 414.63% -6.82% 25.71% 12.90% 3.33% -9.09% -
  Horiz. % 639.39% 124.24% 133.33% 106.06% 93.94% 90.91% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 26/02/09 -
Price 0.8200 0.7200 0.8500 0.6100 0.5400 0.5900 0.5000 -
P/RPS 0.21 0.23 0.42 0.57 0.15 0.21 0.25 -11.00%
  QoQ % -8.70% -45.24% -26.32% 280.00% -28.57% -16.00% -
  Horiz. % 84.00% 92.00% 168.00% 228.00% 60.00% 84.00% 100.00%
P/EPS 1.77 1.94 3.53 3.98 1.43 1.77 2.00 -7.84%
  QoQ % -8.76% -45.04% -11.31% 178.32% -19.21% -11.50% -
  Horiz. % 88.50% 97.00% 176.50% 199.00% 71.50% 88.50% 100.00%
EY 56.51 51.65 28.32 25.10 69.71 56.54 49.98 8.56%
  QoQ % 9.41% 82.38% 12.83% -63.99% 23.29% 13.13% -
  Horiz. % 113.07% 103.34% 56.66% 50.22% 139.48% 113.13% 100.00%
DY 5.49 10.42 8.82 0.00 25.93 13.56 16.00 -51.08%
  QoQ % -47.31% 18.14% 0.00% 0.00% 91.22% -15.25% -
  Horiz. % 34.31% 65.12% 55.12% 0.00% 162.06% 84.75% 100.00%
P/NAPS 2.28 0.39 0.50 0.36 0.35 0.38 0.34 256.85%
  QoQ % 484.62% -22.00% 38.89% 2.86% -7.89% 11.76% -
  Horiz. % 670.59% 114.71% 147.06% 105.88% 102.94% 111.76% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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