Highlights

[PADINI] QoQ 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 -     -30.26%    YoY -     113.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 147,960 141,814 136,641 114,389 139,433 128,395 140,732 3.40%
  QoQ % 4.33% 3.79% 19.45% -17.96% 8.60% -8.77% -
  Horiz. % 105.14% 100.77% 97.09% 81.28% 99.08% 91.23% 100.00%
PBT 33,354 20,264 25,651 18,817 23,820 16,612 27,031 15.06%
  QoQ % 64.60% -21.00% 36.32% -21.00% 43.39% -38.54% -
  Horiz. % 123.39% 74.97% 94.89% 69.61% 88.12% 61.46% 100.00%
Tax -8,968 -5,780 -7,302 -6,776 -6,554 -5,092 -6,884 19.30%
  QoQ % -55.16% 20.84% -7.76% -3.39% -28.71% 26.03% -
  Horiz. % 130.27% 83.96% 106.07% 98.43% 95.21% 73.97% 100.00%
NP 24,386 14,484 18,349 12,041 17,266 11,520 20,147 13.59%
  QoQ % 68.37% -21.06% 52.39% -30.26% 49.88% -42.82% -
  Horiz. % 121.04% 71.89% 91.08% 59.77% 85.70% 57.18% 100.00%
NP to SH 24,386 14,484 18,349 12,041 17,266 11,520 20,147 13.59%
  QoQ % 68.37% -21.06% 52.39% -30.26% 49.88% -42.82% -
  Horiz. % 121.04% 71.89% 91.08% 59.77% 85.70% 57.18% 100.00%
Tax Rate 26.89 % 28.52 % 28.47 % 36.01 % 27.51 % 30.65 % 25.47 % 3.69%
  QoQ % -5.72% 0.18% -20.94% 30.90% -10.24% 20.34% -
  Horiz. % 105.58% 111.97% 111.78% 141.38% 108.01% 120.34% 100.00%
Total Cost 123,574 127,330 118,292 102,348 122,167 116,875 120,585 1.65%
  QoQ % -2.95% 7.64% 15.58% -16.22% 4.53% -3.08% -
  Horiz. % 102.48% 105.59% 98.10% 84.88% 101.31% 96.92% 100.00%
Net Worth 276,067 265,737 252,545 131,638 242,145 225,133 223,709 15.07%
  QoQ % 3.89% 5.22% 91.85% -45.64% 7.56% 0.64% -
  Horiz. % 123.40% 118.79% 112.89% 58.84% 108.24% 100.64% 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 13,146 - - 3,949 - 9,874 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.13% 0.00% 0.00% 39.99% 0.00% 100.00% -
Div Payout % 53.91 % - % - % 32.80 % - % 85.71 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.90% 0.00% 0.00% 38.27% 0.00% 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 276,067 265,737 252,545 131,638 242,145 225,133 223,709 15.07%
  QoQ % 3.89% 5.22% 91.85% -45.64% 7.56% 0.64% -
  Horiz. % 123.40% 118.79% 112.89% 58.84% 108.24% 100.64% 100.00%
NOSH 657,304 131,553 131,534 131,638 131,600 131,657 131,593 192.49%
  QoQ % 399.65% 0.01% -0.08% 0.03% -0.04% 0.05% -
  Horiz. % 499.50% 99.97% 99.95% 100.03% 100.01% 100.05% 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 16.48 % 10.21 % 13.43 % 10.53 % 12.38 % 8.97 % 14.32 % 9.83%
  QoQ % 61.41% -23.98% 27.54% -14.94% 38.02% -37.36% -
  Horiz. % 115.08% 71.30% 93.78% 73.53% 86.45% 62.64% 100.00%
ROE 8.83 % 5.45 % 7.27 % 9.15 % 7.13 % 5.12 % 9.01 % -1.34%
  QoQ % 62.02% -25.03% -20.55% 28.33% 39.26% -43.17% -
  Horiz. % 98.00% 60.49% 80.69% 101.55% 79.13% 56.83% 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 22.51 107.80 103.88 86.90 105.95 97.52 106.94 -64.65%
  QoQ % -79.12% 3.77% 19.54% -17.98% 8.64% -8.81% -
  Horiz. % 21.05% 100.80% 97.14% 81.26% 99.07% 91.19% 100.00%
EPS 3.71 11.01 13.95 1.83 13.12 8.75 15.31 -61.16%
  QoQ % -66.30% -21.08% 662.30% -86.05% 49.94% -42.85% -
  Horiz. % 24.23% 71.91% 91.12% 11.95% 85.70% 57.15% 100.00%
DPS 2.00 0.00 0.00 3.00 0.00 7.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.67% 0.00% 0.00% 40.00% 0.00% 100.00% -
NAPS 0.4200 2.0200 1.9200 1.0000 1.8400 1.7100 1.7000 -60.66%
  QoQ % -79.21% 5.21% 92.00% -45.65% 7.60% 0.59% -
  Horiz. % 24.71% 118.82% 112.94% 58.82% 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 22.49 21.56 20.77 17.39 21.19 19.52 21.39 3.40%
  QoQ % 4.31% 3.80% 19.44% -17.93% 8.56% -8.74% -
  Horiz. % 105.14% 100.79% 97.10% 81.30% 99.06% 91.26% 100.00%
EPS 3.71 2.20 2.79 1.83 2.62 1.75 3.06 13.72%
  QoQ % 68.64% -21.15% 52.46% -30.15% 49.71% -42.81% -
  Horiz. % 121.24% 71.90% 91.18% 59.80% 85.62% 57.19% 100.00%
DPS 2.00 0.00 0.00 0.60 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 0.00% 40.00% 0.00% 100.00% -
NAPS 0.4196 0.4039 0.3839 0.2001 0.3681 0.3422 0.3400 15.07%
  QoQ % 3.89% 5.21% 91.85% -45.64% 7.57% 0.65% -
  Horiz. % 123.41% 118.79% 112.91% 58.85% 108.26% 100.65% 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 4.71 1.01 0.88 0.87 0.72 0.77 0.56 314.11%
  QoQ % 366.34% 14.77% 1.15% 20.83% -6.49% 37.50% -
  Horiz. % 841.07% 180.36% 157.14% 155.36% 128.57% 137.50% 100.00%
P/EPS 28.57 9.90 6.52 8.31 5.79 8.57 3.92 276.36%
  QoQ % 188.59% 51.84% -21.54% 43.52% -32.44% 118.62% -
  Horiz. % 728.83% 252.55% 166.33% 211.99% 147.70% 218.62% 100.00%
EY 3.50 10.10 15.33 12.04 17.26 11.67 25.52 -73.44%
  QoQ % -65.35% -34.12% 27.33% -30.24% 47.90% -54.27% -
  Horiz. % 13.71% 39.58% 60.07% 47.18% 67.63% 45.73% 100.00%
DY 1.89 0.00 0.00 3.95 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.90% 0.00% 0.00% 39.50% 0.00% 100.00% -
P/NAPS 2.52 0.54 0.47 0.76 0.41 0.44 0.35 273.32%
  QoQ % 366.67% 14.89% -38.16% 85.37% -6.82% 25.71% -
  Horiz. % 720.00% 154.29% 134.29% 217.14% 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 4.80 0.99 0.96 0.94 0.68 0.87 0.57 314.45%
  QoQ % 384.85% 3.13% 2.13% 38.24% -21.84% 52.63% -
  Horiz. % 842.11% 173.68% 168.42% 164.91% 119.30% 152.63% 100.00%
P/EPS 29.11 9.72 7.17 8.96 5.49 9.71 3.98 277.25%
  QoQ % 199.49% 35.56% -19.98% 63.21% -43.46% 143.97% -
  Horiz. % 731.41% 244.22% 180.15% 225.13% 137.94% 243.97% 100.00%
EY 3.44 10.29 13.95 11.15 18.22 10.29 25.10 -73.45%
  QoQ % -66.57% -26.24% 25.11% -38.80% 77.07% -59.00% -
  Horiz. % 13.71% 41.00% 55.58% 44.42% 72.59% 41.00% 100.00%
DY 1.85 0.00 0.00 3.66 0.00 8.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.98% 0.00% 0.00% 41.50% 0.00% 100.00% -
P/NAPS 2.57 0.53 0.52 0.82 0.39 0.50 0.36 271.20%
  QoQ % 384.91% 1.92% -36.59% 110.26% -22.00% 38.89% -
  Horiz. % 713.89% 147.22% 144.44% 227.78% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1998 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.500.00 
 KOTRA 1.850.00 
 UCREST 0.050.00 
 EITA 1.060.00 
 PUC 0.0950.00 
 WILLOW 0.3750.00 
 IRIS 0.080.00 
 HSI-C9L 0.0850.00 
 HOOVER 0.400.00 
 BTECH 0.230.00 

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