Highlights

[PADINI] QoQ Cumulative 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 -     78.94%    YoY -     3.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 178,115 558,561 426,415 278,455 136,641 522,949 408,560 -42.48%
  QoQ % -68.11% 30.99% 53.14% 103.79% -73.87% 28.00% -
  Horiz. % 43.60% 136.71% 104.37% 68.16% 33.44% 128.00% 100.00%
PBT 36,740 104,632 79,269 45,915 25,651 86,280 67,463 -33.29%
  QoQ % -64.89% 32.00% 72.64% 79.00% -70.27% 27.89% -
  Horiz. % 54.46% 155.10% 117.50% 68.06% 38.02% 127.89% 100.00%
Tax -9,794 -29,337 -22,050 -13,082 -7,302 -25,306 -18,530 -34.60%
  QoQ % 66.62% -33.05% -68.55% -79.16% 71.15% -36.57% -
  Horiz. % 52.85% 158.32% 119.00% 70.60% 39.41% 136.57% 100.00%
NP 26,946 75,295 57,219 32,833 18,349 60,974 48,933 -32.79%
  QoQ % -64.21% 31.59% 74.27% 78.94% -69.91% 24.61% -
  Horiz. % 55.07% 153.87% 116.93% 67.10% 37.50% 124.61% 100.00%
NP to SH 26,946 75,295 57,219 32,833 18,349 60,974 48,933 -32.79%
  QoQ % -64.21% 31.59% 74.27% 78.94% -69.91% 24.61% -
  Horiz. % 55.07% 153.87% 116.93% 67.10% 37.50% 124.61% 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 151,169 483,266 369,196 245,622 118,292 461,975 359,627 -43.86%
  QoQ % -68.72% 30.90% 50.31% 107.64% -74.39% 28.46% -
  Horiz. % 42.03% 134.38% 102.66% 68.30% 32.89% 128.46% 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 13,153 - - 5,921 9,868 -
  QoQ % 0.00% 100.15% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 0.00% 266.79% 133.30% 0.00% 0.00% 60.00% 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 8.72 % 26.60 % 20.71 % 12.35 % 7.27 % 128.72 % 20.21 % -42.87%
  QoQ % -67.22% 28.44% 67.69% 69.88% -94.35% 536.91% -
  Horiz. % 43.15% 131.62% 102.47% 61.11% 35.97% 636.91% 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 27.10 84.87 64.84 211.60 103.88 397.42 310.51 -80.30%
  QoQ % -68.07% 30.89% -69.36% 103.70% -73.86% 27.99% -
  Horiz. % 8.73% 27.33% 20.88% 68.15% 33.45% 127.99% 100.00%
EPS 4.10 11.44 8.70 24.95 13.95 9.27 37.19 -76.98%
  QoQ % -64.16% 31.49% -65.13% 78.85% 50.49% -75.07% -
  Horiz. % 11.02% 30.76% 23.39% 67.09% 37.51% 24.93% 100.00%
DPS 0.00 4.00 2.00 0.00 0.00 4.50 7.50 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 0.00% 53.33% 26.67% 0.00% 0.00% 60.00% 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 27.07 84.90 64.81 42.32 20.77 79.49 62.10 -42.48%
  QoQ % -68.12% 31.00% 53.14% 103.76% -73.87% 28.00% -
  Horiz. % 43.59% 136.71% 104.36% 68.15% 33.45% 128.00% 100.00%
EPS 4.10 11.44 8.70 4.99 2.79 9.27 7.44 -32.76%
  QoQ % -64.16% 31.49% 74.35% 78.85% -69.90% 24.60% -
  Horiz. % 55.11% 153.76% 116.94% 67.07% 37.50% 124.60% 100.00%
DPS 0.00 4.00 2.00 0.00 0.00 0.90 1.50 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 0.00% 266.67% 133.33% 0.00% 0.00% 60.00% 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 3.21 1.25 1.63 0.52 0.88 0.19 0.24 462.57%
  QoQ % 156.80% -23.31% 213.46% -40.91% 363.16% -20.83% -
  Horiz. % 1,337.50% 520.83% 679.17% 216.67% 366.67% 79.17% 100.00%
P/EPS 21.22 9.27 12.18 4.37 6.52 1.64 2.04 375.84%
  QoQ % 128.91% -23.89% 178.72% -32.98% 297.56% -19.61% -
  Horiz. % 1,040.20% 454.41% 597.06% 214.22% 319.61% 80.39% 100.00%
EY 4.71 10.79 8.21 22.89 15.33 60.97 48.93 -78.97%
  QoQ % -56.35% 31.43% -64.13% 49.32% -74.86% 24.61% -
  Horiz. % 9.63% 22.05% 16.78% 46.78% 31.33% 124.61% 100.00%
DY 0.00 3.77 1.89 0.00 0.00 5.92 9.87 -
  QoQ % 0.00% 99.47% 0.00% 0.00% 0.00% -40.02% -
  Horiz. % 0.00% 38.20% 19.15% 0.00% 0.00% 59.98% 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 3.87 1.05 1.67 0.51 0.96 0.21 0.23 555.51%
  QoQ % 268.57% -37.13% 227.45% -46.88% 357.14% -8.70% -
  Horiz. % 1,682.61% 456.52% 726.09% 221.74% 417.39% 91.30% 100.00%
P/EPS 25.61 7.78 12.41 4.29 7.17 1.77 1.94 457.69%
  QoQ % 229.18% -37.31% 189.28% -40.17% 305.08% -8.76% -
  Horiz. % 1,320.10% 401.03% 639.69% 221.13% 369.59% 91.24% 100.00%
EY 3.90 12.85 8.06 23.32 13.95 56.51 51.65 -82.11%
  QoQ % -69.65% 59.43% -65.44% 67.17% -75.31% 9.41% -
  Horiz. % 7.55% 24.88% 15.61% 45.15% 27.01% 109.41% 100.00%
DY 0.00 4.49 1.85 0.00 0.00 5.49 10.42 -
  QoQ % 0.00% 142.70% 0.00% 0.00% 0.00% -47.31% -
  Horiz. % 0.00% 43.09% 17.75% 0.00% 0.00% 52.69% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

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

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. The world can learn from China how to overcome Covid - Koon Yew Yin Koon Yew Yin's Blog
3. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
6. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
7. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
8. TOP GLOVE - TARGET PRICES FROM ALL MAJOR INSTITUTIONS (27 MARCH 2020) 东方不败
Partners & Brokers