Highlights

[PADINI] QoQ Cumulative Quarter Result on 2011-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     74.27%    YoY -     16.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 380,568 178,115 558,561 426,415 278,455 136,641 522,949 -19.05%
  QoQ % 113.66% -68.11% 30.99% 53.14% 103.79% -73.87% -
  Horiz. % 72.77% 34.06% 106.81% 81.54% 53.25% 26.13% 100.00%
PBT 75,608 36,740 104,632 79,269 45,915 25,651 86,280 -8.40%
  QoQ % 105.79% -64.89% 32.00% 72.64% 79.00% -70.27% -
  Horiz. % 87.63% 42.58% 121.27% 91.87% 53.22% 29.73% 100.00%
Tax -20,111 -9,794 -29,337 -22,050 -13,082 -7,302 -25,306 -14.17%
  QoQ % -105.34% 66.62% -33.05% -68.55% -79.16% 71.15% -
  Horiz. % 79.47% 38.70% 115.93% 87.13% 51.70% 28.85% 100.00%
NP 55,497 26,946 75,295 57,219 32,833 18,349 60,974 -6.07%
  QoQ % 105.96% -64.21% 31.59% 74.27% 78.94% -69.91% -
  Horiz. % 91.02% 44.19% 123.49% 93.84% 53.85% 30.09% 100.00%
NP to SH 55,497 26,946 75,295 57,219 32,833 18,349 60,974 -6.07%
  QoQ % 105.96% -64.21% 31.59% 74.27% 78.94% -69.91% -
  Horiz. % 91.02% 44.19% 123.49% 93.84% 53.85% 30.09% 100.00%
Tax Rate 26.60 % 26.66 % 28.04 % 27.82 % 28.49 % 28.47 % 29.33 % -6.29%
  QoQ % -0.23% -4.92% 0.79% -2.35% 0.07% -2.93% -
  Horiz. % 90.69% 90.90% 95.60% 94.85% 97.14% 97.07% 100.00%
Total Cost 325,071 151,169 483,266 369,196 245,622 118,292 461,975 -20.84%
  QoQ % 115.04% -68.72% 30.90% 50.31% 107.64% -74.39% -
  Horiz. % 70.37% 32.72% 104.61% 79.92% 53.17% 25.61% 100.00%
Net Worth 328,954 308,893 283,014 276,229 265,822 252,545 47,370 262.70%
  QoQ % 6.49% 9.14% 2.46% 3.92% 5.26% 433.12% -
  Horiz. % 694.42% 652.07% 597.44% 583.12% 561.15% 533.12% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 13,158 - 26,326 13,153 - - 5,921 70.04%
  QoQ % 0.00% 0.00% 100.15% 0.00% 0.00% 0.00% -
  Horiz. % 222.22% 0.00% 444.61% 222.14% 0.00% 0.00% 100.00%
Div Payout % 23.71 % - % 34.97 % 22.99 % - % - % 9.71 % 81.04%
  QoQ % 0.00% 0.00% 52.11% 0.00% 0.00% 0.00% -
  Horiz. % 244.18% 0.00% 360.14% 236.77% 0.00% 0.00% 100.00%
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 328,954 308,893 283,014 276,229 265,822 252,545 47,370 262.70%
  QoQ % 6.49% 9.14% 2.46% 3.92% 5.26% 433.12% -
  Horiz. % 694.42% 652.07% 597.44% 583.12% 561.15% 533.12% 100.00%
NOSH 657,909 657,219 658,173 657,689 131,595 131,534 131,585 191.54%
  QoQ % 0.10% -0.14% 0.07% 399.78% 0.05% -0.04% -
  Horiz. % 499.98% 499.46% 500.19% 499.82% 100.01% 99.96% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 14.58 % 15.13 % 13.48 % 13.42 % 11.79 % 13.43 % 11.66 % 16.02%
  QoQ % -3.64% 12.24% 0.45% 13.83% -12.21% 15.18% -
  Horiz. % 125.04% 129.76% 115.61% 115.09% 101.11% 115.18% 100.00%
ROE 16.87 % 8.72 % 26.60 % 20.71 % 12.35 % 7.27 % 128.72 % -74.10%
  QoQ % 93.46% -67.22% 28.44% 67.69% 69.88% -94.35% -
  Horiz. % 13.11% 6.77% 20.67% 16.09% 9.59% 5.65% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.85 27.10 84.87 64.84 211.60 103.88 397.42 -72.23%
  QoQ % 113.47% -68.07% 30.89% -69.36% 103.70% -73.86% -
  Horiz. % 14.56% 6.82% 21.36% 16.32% 53.24% 26.14% 100.00%
EPS 8.44 4.10 11.44 8.70 24.95 13.95 9.27 -6.05%
  QoQ % 105.85% -64.16% 31.49% -65.13% 78.85% 50.49% -
  Horiz. % 91.05% 44.23% 123.41% 93.85% 269.15% 150.49% 100.00%
DPS 2.00 0.00 4.00 2.00 0.00 0.00 4.50 -41.68%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 44.44% 0.00% 88.89% 44.44% 0.00% 0.00% 100.00%
NAPS 0.5000 0.4700 0.4300 0.4200 2.0200 1.9200 0.3600 24.41%
  QoQ % 6.38% 9.30% 2.38% -79.21% 5.21% 433.33% -
  Horiz. % 138.89% 130.56% 119.44% 116.67% 561.11% 533.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.85 27.07 84.90 64.81 42.32 20.77 79.49 -19.04%
  QoQ % 113.71% -68.12% 31.00% 53.14% 103.76% -73.87% -
  Horiz. % 72.78% 34.05% 106.81% 81.53% 53.24% 26.13% 100.00%
EPS 8.44 4.10 11.44 8.70 4.99 2.79 9.27 -6.05%
  QoQ % 105.85% -64.16% 31.49% 74.35% 78.85% -69.90% -
  Horiz. % 91.05% 44.23% 123.41% 93.85% 53.83% 30.10% 100.00%
DPS 2.00 0.00 4.00 2.00 0.00 0.00 0.90 70.04%
  QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 222.22% 0.00% 444.44% 222.22% 0.00% 0.00% 100.00%
NAPS 0.5000 0.4695 0.4302 0.4199 0.4040 0.3839 0.0720 262.71%
  QoQ % 6.50% 9.14% 2.45% 3.94% 5.24% 433.19% -
  Horiz. % 694.44% 652.08% 597.50% 583.19% 561.11% 533.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.0900 0.8700 1.0600 1.0600 1.0900 0.9100 0.7600 -
P/RPS 1.88 3.21 1.25 1.63 0.52 0.88 0.19 358.98%
  QoQ % -41.43% 156.80% -23.31% 213.46% -40.91% 363.16% -
  Horiz. % 989.47% 1,689.47% 657.89% 857.89% 273.68% 463.16% 100.00%
P/EPS 12.92 21.22 9.27 12.18 4.37 6.52 1.64 294.44%
  QoQ % -39.11% 128.91% -23.89% 178.72% -32.98% 297.56% -
  Horiz. % 787.80% 1,293.90% 565.24% 742.68% 266.46% 397.56% 100.00%
EY 7.74 4.71 10.79 8.21 22.89 15.33 60.97 -74.65%
  QoQ % 64.33% -56.35% 31.43% -64.13% 49.32% -74.86% -
  Horiz. % 12.69% 7.73% 17.70% 13.47% 37.54% 25.14% 100.00%
DY 1.83 0.00 3.77 1.89 0.00 0.00 5.92 -54.18%
  QoQ % 0.00% 0.00% 99.47% 0.00% 0.00% 0.00% -
  Horiz. % 30.91% 0.00% 63.68% 31.93% 0.00% 0.00% 100.00%
P/NAPS 2.18 1.85 2.47 2.52 0.54 0.47 2.11 2.19%
  QoQ % 17.84% -25.10% -1.98% 366.67% 14.89% -77.73% -
  Horiz. % 103.32% 87.68% 117.06% 119.43% 25.59% 22.27% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 -
Price 1.3300 1.0500 0.8900 1.0800 1.0700 1.0000 0.8200 -
P/RPS 2.30 3.87 1.05 1.67 0.51 0.96 0.21 391.03%
  QoQ % -40.57% 268.57% -37.13% 227.45% -46.88% 357.14% -
  Horiz. % 1,095.24% 1,842.86% 500.00% 795.24% 242.86% 457.14% 100.00%
P/EPS 15.77 25.61 7.78 12.41 4.29 7.17 1.77 328.06%
  QoQ % -38.42% 229.18% -37.31% 189.28% -40.17% 305.08% -
  Horiz. % 890.96% 1,446.89% 439.55% 701.13% 242.37% 405.08% 100.00%
EY 6.34 3.90 12.85 8.06 23.32 13.95 56.51 -76.65%
  QoQ % 62.56% -69.65% 59.43% -65.44% 67.17% -75.31% -
  Horiz. % 11.22% 6.90% 22.74% 14.26% 41.27% 24.69% 100.00%
DY 1.50 0.00 4.49 1.85 0.00 0.00 5.49 -57.79%
  QoQ % 0.00% 0.00% 142.70% 0.00% 0.00% 0.00% -
  Horiz. % 27.32% 0.00% 81.79% 33.70% 0.00% 0.00% 100.00%
P/NAPS 2.66 2.23 2.07 2.57 0.53 0.52 2.28 10.79%
  QoQ % 19.28% 7.73% -19.46% 384.91% 1.92% -77.19% -
  Horiz. % 116.67% 97.81% 90.79% 112.72% 23.25% 22.81% 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
 
 

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