Highlights

[PADINI] QoQ Quarter Result on 2010-09-30 [#1]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     52.39%    YoY -     -8.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 132,146 147,960 141,814 136,641 114,389 139,433 128,395 1.94%
  QoQ % -10.69% 4.33% 3.79% 19.45% -17.96% 8.60% -
  Horiz. % 102.92% 115.24% 110.45% 106.42% 89.09% 108.60% 100.00%
PBT 25,363 33,354 20,264 25,651 18,817 23,820 16,612 32.70%
  QoQ % -23.96% 64.60% -21.00% 36.32% -21.00% 43.39% -
  Horiz. % 152.68% 200.78% 121.98% 154.41% 113.27% 143.39% 100.00%
Tax -7,287 -8,968 -5,780 -7,302 -6,776 -6,554 -5,092 27.07%
  QoQ % 18.74% -55.16% 20.84% -7.76% -3.39% -28.71% -
  Horiz. % 143.11% 176.12% 113.51% 143.40% 133.07% 128.71% 100.00%
NP 18,076 24,386 14,484 18,349 12,041 17,266 11,520 35.14%
  QoQ % -25.88% 68.37% -21.06% 52.39% -30.26% 49.88% -
  Horiz. % 156.91% 211.68% 125.73% 159.28% 104.52% 149.88% 100.00%
NP to SH 18,076 24,386 14,484 18,349 12,041 17,266 11,520 35.14%
  QoQ % -25.88% 68.37% -21.06% 52.39% -30.26% 49.88% -
  Horiz. % 156.91% 211.68% 125.73% 159.28% 104.52% 149.88% 100.00%
Tax Rate 28.73 % 26.89 % 28.52 % 28.47 % 36.01 % 27.51 % 30.65 % -4.23%
  QoQ % 6.84% -5.72% 0.18% -20.94% 30.90% -10.24% -
  Horiz. % 93.74% 87.73% 93.05% 92.89% 117.49% 89.76% 100.00%
Total Cost 114,070 123,574 127,330 118,292 102,348 122,167 116,875 -1.61%
  QoQ % -7.69% -2.95% 7.64% 15.58% -16.22% 4.53% -
  Horiz. % 97.60% 105.73% 108.95% 101.21% 87.57% 104.53% 100.00%
Net Worth 282,642 276,067 265,737 252,545 131,638 242,145 225,133 16.42%
  QoQ % 2.38% 3.89% 5.22% 91.85% -45.64% 7.56% -
  Horiz. % 125.54% 122.62% 118.04% 112.18% 58.47% 107.56% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,146 13,146 - - 3,949 - 9,874 21.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.14% 133.13% 0.00% 0.00% 39.99% 0.00% 100.00%
Div Payout % 72.73 % 53.91 % - % - % 32.80 % - % 85.71 % -10.40%
  QoQ % 34.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.86% 62.90% 0.00% 0.00% 38.27% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 282,642 276,067 265,737 252,545 131,638 242,145 225,133 16.42%
  QoQ % 2.38% 3.89% 5.22% 91.85% -45.64% 7.56% -
  Horiz. % 125.54% 122.62% 118.04% 112.18% 58.47% 107.56% 100.00%
NOSH 657,309 657,304 131,553 131,534 131,638 131,600 131,657 192.97%
  QoQ % 0.00% 399.65% 0.01% -0.08% 0.03% -0.04% -
  Horiz. % 499.26% 499.25% 99.92% 99.91% 99.99% 99.96% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.68 % 16.48 % 10.21 % 13.43 % 10.53 % 12.38 % 8.97 % 32.60%
  QoQ % -16.99% 61.41% -23.98% 27.54% -14.94% 38.02% -
  Horiz. % 152.51% 183.72% 113.82% 149.72% 117.39% 138.02% 100.00%
ROE 6.40 % 8.83 % 5.45 % 7.27 % 9.15 % 7.13 % 5.12 % 16.09%
  QoQ % -27.52% 62.02% -25.03% -20.55% 28.33% 39.26% -
  Horiz. % 125.00% 172.46% 106.45% 141.99% 178.71% 139.26% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.10 22.51 107.80 103.88 86.90 105.95 97.52 -65.21%
  QoQ % -10.71% -79.12% 3.77% 19.54% -17.98% 8.64% -
  Horiz. % 20.61% 23.08% 110.54% 106.52% 89.11% 108.64% 100.00%
EPS 2.75 3.71 11.01 13.95 1.83 13.12 8.75 -53.87%
  QoQ % -25.88% -66.30% -21.08% 662.30% -86.05% 49.94% -
  Horiz. % 31.43% 42.40% 125.83% 159.43% 20.91% 149.94% 100.00%
DPS 2.00 2.00 0.00 0.00 3.00 0.00 7.50 -58.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 26.67% 26.67% 0.00% 0.00% 40.00% 0.00% 100.00%
NAPS 0.4300 0.4200 2.0200 1.9200 1.0000 1.8400 1.7100 -60.26%
  QoQ % 2.38% -79.21% 5.21% 92.00% -45.65% 7.60% -
  Horiz. % 25.15% 24.56% 118.13% 112.28% 58.48% 107.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.09 22.49 21.56 20.77 17.39 21.19 19.52 1.94%
  QoQ % -10.67% 4.31% 3.80% 19.44% -17.93% 8.56% -
  Horiz. % 102.92% 115.22% 110.45% 106.40% 89.09% 108.56% 100.00%
EPS 2.75 3.71 2.20 2.79 1.83 2.62 1.75 35.28%
  QoQ % -25.88% 68.64% -21.15% 52.46% -30.15% 49.71% -
  Horiz. % 157.14% 212.00% 125.71% 159.43% 104.57% 149.71% 100.00%
DPS 2.00 2.00 0.00 0.00 0.60 0.00 1.50 21.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 0.00% 0.00% 40.00% 0.00% 100.00%
NAPS 0.4296 0.4196 0.4039 0.3839 0.2001 0.3681 0.3422 16.42%
  QoQ % 2.38% 3.89% 5.21% 91.85% -45.64% 7.57% -
  Horiz. % 125.54% 122.62% 118.03% 112.19% 58.47% 107.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.0600 1.0600 1.0900 0.9100 0.7600 0.7600 0.7500 -
P/RPS 5.27 4.71 1.01 0.88 0.87 0.72 0.77 261.75%
  QoQ % 11.89% 366.34% 14.77% 1.15% 20.83% -6.49% -
  Horiz. % 684.42% 611.69% 131.17% 114.29% 112.99% 93.51% 100.00%
P/EPS 38.55 28.57 9.90 6.52 8.31 5.79 8.57 173.25%
  QoQ % 34.93% 188.59% 51.84% -21.54% 43.52% -32.44% -
  Horiz. % 449.83% 333.37% 115.52% 76.08% 96.97% 67.56% 100.00%
EY 2.59 3.50 10.10 15.33 12.04 17.26 11.67 -63.44%
  QoQ % -26.00% -65.35% -34.12% 27.33% -30.24% 47.90% -
  Horiz. % 22.19% 29.99% 86.55% 131.36% 103.17% 147.90% 100.00%
DY 1.89 1.89 0.00 0.00 3.95 0.00 10.00 -67.17%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 18.90% 18.90% 0.00% 0.00% 39.50% 0.00% 100.00%
P/NAPS 2.47 2.52 0.54 0.47 0.76 0.41 0.44 216.86%
  QoQ % -1.98% 366.67% 14.89% -38.16% 85.37% -6.82% -
  Horiz. % 561.36% 572.73% 122.73% 106.82% 172.73% 93.18% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.8900 1.0800 1.0700 1.0000 0.8200 0.7200 0.8500 -
P/RPS 4.43 4.80 0.99 0.96 0.94 0.68 0.87 196.86%
  QoQ % -7.71% 384.85% 3.13% 2.13% 38.24% -21.84% -
  Horiz. % 509.20% 551.72% 113.79% 110.34% 108.05% 78.16% 100.00%
P/EPS 32.36 29.11 9.72 7.17 8.96 5.49 9.71 123.61%
  QoQ % 11.16% 199.49% 35.56% -19.98% 63.21% -43.46% -
  Horiz. % 333.26% 299.79% 100.10% 73.84% 92.28% 56.54% 100.00%
EY 3.09 3.44 10.29 13.95 11.15 18.22 10.29 -55.26%
  QoQ % -10.17% -66.57% -26.24% 25.11% -38.80% 77.07% -
  Horiz. % 30.03% 33.43% 100.00% 135.57% 108.36% 177.07% 100.00%
DY 2.25 1.85 0.00 0.00 3.66 0.00 8.82 -59.88%
  QoQ % 21.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 25.51% 20.98% 0.00% 0.00% 41.50% 0.00% 100.00%
P/NAPS 2.07 2.57 0.53 0.52 0.82 0.39 0.50 158.50%
  QoQ % -19.46% 384.91% 1.92% -36.59% 110.26% -22.00% -
  Horiz. % 414.00% 514.00% 106.00% 104.00% 164.00% 78.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers