Highlights

[PADINI] QoQ Cumulative Quarter Result on 2009-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     57.18%    YoY -     -3.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 136,641 522,949 408,560 269,127 140,732 477,059 378,141 -49.24%
  QoQ % -73.87% 28.00% 51.81% 91.23% -70.50% 26.16% -
  Horiz. % 36.13% 138.29% 108.04% 71.17% 37.22% 126.16% 100.00%
PBT 25,651 86,280 67,463 43,643 27,031 67,610 61,038 -43.87%
  QoQ % -70.27% 27.89% 54.58% 61.46% -60.02% 10.77% -
  Horiz. % 42.02% 141.35% 110.53% 71.50% 44.29% 110.77% 100.00%
Tax -7,302 -25,306 -18,530 -11,976 -6,884 -18,077 -17,138 -43.35%
  QoQ % 71.15% -36.57% -54.73% -73.97% 61.92% -5.48% -
  Horiz. % 42.61% 147.66% 108.12% 69.88% 40.17% 105.48% 100.00%
NP 18,349 60,974 48,933 31,667 20,147 49,533 43,900 -44.07%
  QoQ % -69.91% 24.61% 54.52% 57.18% -59.33% 12.83% -
  Horiz. % 41.80% 138.89% 111.46% 72.13% 45.89% 112.83% 100.00%
NP to SH 18,349 60,974 48,933 31,667 20,147 49,533 43,900 -44.07%
  QoQ % -69.91% 24.61% 54.52% 57.18% -59.33% 12.83% -
  Horiz. % 41.80% 138.89% 111.46% 72.13% 45.89% 112.83% 100.00%
Tax Rate 28.47 % 29.33 % 27.47 % 27.44 % 25.47 % 26.74 % 28.08 % 0.92%
  QoQ % -2.93% 6.77% 0.11% 7.73% -4.75% -4.77% -
  Horiz. % 101.39% 104.45% 97.83% 97.72% 90.71% 95.23% 100.00%
Total Cost 118,292 461,975 359,627 237,460 120,585 427,526 334,241 -49.93%
  QoQ % -74.39% 28.46% 51.45% 96.92% -71.79% 27.91% -
  Horiz. % 35.39% 138.22% 107.60% 71.04% 36.08% 127.91% 100.00%
Net Worth 252,545 47,370 242,099 224,971 223,709 203,945 206,603 14.31%
  QoQ % 433.12% -80.43% 7.61% 0.56% 9.69% -1.29% -
  Horiz. % 122.24% 22.93% 117.18% 108.89% 108.28% 98.71% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 5,921 9,868 9,867 - 18,420 10,527 -
  QoQ % 0.00% -40.00% 0.01% 0.00% 0.00% 74.98% -
  Horiz. % 0.00% 56.25% 93.74% 93.73% 0.00% 174.98% 100.00%
Div Payout % - % 9.71 % 20.17 % 31.16 % - % 37.19 % 23.98 % -
  QoQ % 0.00% -51.86% -35.27% 0.00% 0.00% 55.09% -
  Horiz. % 0.00% 40.49% 84.11% 129.94% 0.00% 155.09% 100.00%
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 252,545 47,370 242,099 224,971 223,709 203,945 206,603 14.31%
  QoQ % 433.12% -80.43% 7.61% 0.56% 9.69% -1.29% -
  Horiz. % 122.24% 22.93% 117.18% 108.89% 108.28% 98.71% 100.00%
NOSH 131,534 131,585 131,575 131,562 131,593 131,577 131,594 -0.03%
  QoQ % -0.04% 0.01% 0.01% -0.02% 0.01% -0.01% -
  Horiz. % 99.95% 99.99% 99.99% 99.98% 100.00% 99.99% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.43 % 11.66 % 11.98 % 11.77 % 14.32 % 10.38 % 11.61 % 10.19%
  QoQ % 15.18% -2.67% 1.78% -17.81% 37.96% -10.59% -
  Horiz. % 115.68% 100.43% 103.19% 101.38% 123.34% 89.41% 100.00%
ROE 7.27 % 128.72 % 20.21 % 14.08 % 9.01 % 24.29 % 21.25 % -51.05%
  QoQ % -94.35% 536.91% 43.54% 56.27% -62.91% 14.31% -
  Horiz. % 34.21% 605.74% 95.11% 66.26% 42.40% 114.31% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 103.88 397.42 310.51 204.56 106.94 362.57 287.35 -49.22%
  QoQ % -73.86% 27.99% 51.79% 91.28% -70.51% 26.18% -
  Horiz. % 36.15% 138.31% 108.06% 71.19% 37.22% 126.18% 100.00%
EPS 13.95 9.27 37.19 24.07 15.31 37.64 33.36 -44.05%
  QoQ % 50.49% -75.07% 54.51% 57.22% -59.33% 12.83% -
  Horiz. % 41.82% 27.79% 111.48% 72.15% 45.89% 112.83% 100.00%
DPS 0.00 4.50 7.50 7.50 0.00 14.00 8.00 -
  QoQ % 0.00% -40.00% 0.00% 0.00% 0.00% 75.00% -
  Horiz. % 0.00% 56.25% 93.75% 93.75% 0.00% 175.00% 100.00%
NAPS 1.9200 0.3600 1.8400 1.7100 1.7000 1.5500 1.5700 14.34%
  QoQ % 433.33% -80.43% 7.60% 0.59% 9.68% -1.27% -
  Horiz. % 122.29% 22.93% 117.20% 108.92% 108.28% 98.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.77 79.49 62.10 40.91 21.39 72.51 57.48 -49.24%
  QoQ % -73.87% 28.00% 51.80% 91.26% -70.50% 26.15% -
  Horiz. % 36.13% 138.29% 108.04% 71.17% 37.21% 126.15% 100.00%
EPS 2.79 9.27 7.44 4.81 3.06 7.53 6.67 -44.04%
  QoQ % -69.90% 24.60% 54.68% 57.19% -59.36% 12.89% -
  Horiz. % 41.83% 138.98% 111.54% 72.11% 45.88% 112.89% 100.00%
DPS 0.00 0.90 1.50 1.50 0.00 2.80 1.60 -
  QoQ % 0.00% -40.00% 0.00% 0.00% 0.00% 75.00% -
  Horiz. % 0.00% 56.25% 93.75% 93.75% 0.00% 175.00% 100.00%
NAPS 0.3839 0.0720 0.3680 0.3419 0.3400 0.3100 0.3140 14.32%
  QoQ % 433.19% -80.43% 7.63% 0.56% 9.68% -1.27% -
  Horiz. % 122.26% 22.93% 117.20% 108.89% 108.28% 98.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.9100 0.7600 0.7600 0.7500 0.6000 0.4800 0.4700 -
P/RPS 0.88 0.19 0.24 0.37 0.56 0.13 0.16 211.26%
  QoQ % 363.16% -20.83% -35.14% -33.93% 330.77% -18.75% -
  Horiz. % 550.00% 118.75% 150.00% 231.25% 350.00% 81.25% 100.00%
P/EPS 6.52 1.64 2.04 3.12 3.92 1.28 1.41 177.30%
  QoQ % 297.56% -19.61% -34.62% -20.41% 206.25% -9.22% -
  Horiz. % 462.41% 116.31% 144.68% 221.28% 278.01% 90.78% 100.00%
EY 15.33 60.97 48.93 32.09 25.52 78.43 70.98 -63.97%
  QoQ % -74.86% 24.61% 52.48% 25.74% -67.46% 10.50% -
  Horiz. % 21.60% 85.90% 68.93% 45.21% 35.95% 110.50% 100.00%
DY 0.00 5.92 9.87 10.00 0.00 29.17 17.02 -
  QoQ % 0.00% -40.02% -1.30% 0.00% 0.00% 71.39% -
  Horiz. % 0.00% 34.78% 57.99% 58.75% 0.00% 171.39% 100.00%
P/NAPS 0.47 2.11 0.41 0.44 0.35 0.31 0.30 34.85%
  QoQ % -77.73% 414.63% -6.82% 25.71% 12.90% 3.33% -
  Horiz. % 156.67% 703.33% 136.67% 146.67% 116.67% 103.33% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 28/05/09 -
Price 1.0000 0.8200 0.7200 0.8500 0.6100 0.5400 0.5900 -
P/RPS 0.96 0.21 0.23 0.42 0.57 0.15 0.21 175.19%
  QoQ % 357.14% -8.70% -45.24% -26.32% 280.00% -28.57% -
  Horiz. % 457.14% 100.00% 109.52% 200.00% 271.43% 71.43% 100.00%
P/EPS 7.17 1.77 1.94 3.53 3.98 1.43 1.77 153.90%
  QoQ % 305.08% -8.76% -45.04% -11.31% 178.32% -19.21% -
  Horiz. % 405.08% 100.00% 109.60% 199.44% 224.86% 80.79% 100.00%
EY 13.95 56.51 51.65 28.32 25.10 69.71 56.54 -60.63%
  QoQ % -75.31% 9.41% 82.38% 12.83% -63.99% 23.29% -
  Horiz. % 24.67% 99.95% 91.35% 50.09% 44.39% 123.29% 100.00%
DY 0.00 5.49 10.42 8.82 0.00 25.93 13.56 -
  QoQ % 0.00% -47.31% 18.14% 0.00% 0.00% 91.22% -
  Horiz. % 0.00% 40.49% 76.84% 65.04% 0.00% 191.22% 100.00%
P/NAPS 0.52 2.28 0.39 0.50 0.36 0.35 0.38 23.23%
  QoQ % -77.19% 484.62% -22.00% 38.89% 2.86% -7.89% -
  Horiz. % 136.84% 600.00% 102.63% 131.58% 94.74% 92.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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