Highlights

[PADINI] QoQ TTM 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 -     11.74%    YoY -     23.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 540,804 532,277 518,858 522,949 507,478 487,683 488,767 6.98%
  QoQ % 1.60% 2.59% -0.78% 3.05% 4.06% -0.22% -
  Horiz. % 110.65% 108.90% 106.16% 106.99% 103.83% 99.78% 100.00%
PBT 98,086 88,552 84,900 86,280 74,035 65,668 69,937 25.32%
  QoQ % 10.77% 4.30% -1.60% 16.54% 12.74% -6.10% -
  Horiz. % 140.25% 126.62% 121.39% 123.37% 105.86% 93.90% 100.00%
Tax -28,826 -26,412 -25,724 -25,306 -19,469 -17,346 -18,367 35.09%
  QoQ % -9.14% -2.67% -1.65% -29.98% -12.24% 5.56% -
  Horiz. % 156.94% 143.80% 140.06% 137.78% 106.00% 94.44% 100.00%
NP 69,260 62,140 59,176 60,974 54,566 48,322 51,570 21.75%
  QoQ % 11.46% 5.01% -2.95% 11.74% 12.92% -6.30% -
  Horiz. % 134.30% 120.50% 114.75% 118.24% 105.81% 93.70% 100.00%
NP to SH 69,260 62,140 59,176 60,974 54,566 48,322 51,570 21.75%
  QoQ % 11.46% 5.01% -2.95% 11.74% 12.92% -6.30% -
  Horiz. % 134.30% 120.50% 114.75% 118.24% 105.81% 93.70% 100.00%
Tax Rate 29.39 % 29.83 % 30.30 % 29.33 % 26.30 % 26.41 % 26.26 % 7.80%
  QoQ % -1.48% -1.55% 3.31% 11.52% -0.42% 0.57% -
  Horiz. % 111.92% 113.59% 115.38% 111.69% 100.15% 100.57% 100.00%
Total Cost 471,544 470,137 459,682 461,975 452,912 439,361 437,197 5.18%
  QoQ % 0.30% 2.27% -0.50% 2.00% 3.08% 0.49% -
  Horiz. % 107.86% 107.53% 105.14% 105.67% 103.59% 100.49% 100.00%
Net Worth 276,067 263,106 131,534 131,638 131,600 225,133 223,709 15.07%
  QoQ % 4.93% 100.03% -0.08% 0.03% -41.55% 0.64% -
  Horiz. % 123.40% 117.61% 58.80% 58.84% 58.83% 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 17,095 3,949 3,949 3,949 7,923 7,923 18,453 -4.97%
  QoQ % 332.88% 0.00% 0.00% -50.16% 0.00% -57.06% -
  Horiz. % 92.64% 21.40% 21.40% 21.40% 42.94% 42.94% 100.00%
Div Payout % 24.68 % 6.36 % 6.67 % 6.48 % 14.52 % 16.40 % 35.78 % -21.95%
  QoQ % 288.05% -4.65% 2.93% -55.37% -11.46% -54.16% -
  Horiz. % 68.98% 17.78% 18.64% 18.11% 40.58% 45.84% 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 276,067 263,106 131,534 131,638 131,600 225,133 223,709 15.07%
  QoQ % 4.93% 100.03% -0.08% 0.03% -41.55% 0.64% -
  Horiz. % 123.40% 117.61% 58.80% 58.84% 58.83% 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 12.81 % 11.67 % 11.41 % 11.66 % 10.75 % 9.91 % 10.55 % 13.83%
  QoQ % 9.77% 2.28% -2.14% 8.47% 8.48% -6.07% -
  Horiz. % 121.42% 110.62% 108.15% 110.52% 101.90% 93.93% 100.00%
ROE 25.09 % 23.62 % 44.99 % 46.32 % 41.46 % 21.46 % 23.05 % 5.82%
  QoQ % 6.22% -47.50% -2.87% 11.72% 93.20% -6.90% -
  Horiz. % 108.85% 102.47% 195.18% 200.95% 179.87% 93.10% 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 82.28 404.61 394.47 397.26 385.62 370.42 371.42 -63.42%
  QoQ % -79.66% 2.57% -0.70% 3.02% 4.10% -0.27% -
  Horiz. % 22.15% 108.94% 106.21% 106.96% 103.82% 99.73% 100.00%
EPS 10.54 47.24 44.99 46.32 41.46 36.70 39.19 -58.37%
  QoQ % -77.69% 5.00% -2.87% 11.72% 12.97% -6.35% -
  Horiz. % 26.89% 120.54% 114.80% 118.19% 105.79% 93.65% 100.00%
DPS 2.60 3.00 3.00 3.00 6.00 6.00 14.00 -67.48%
  QoQ % -13.33% 0.00% 0.00% -50.00% 0.00% -57.14% -
  Horiz. % 18.57% 21.43% 21.43% 21.43% 42.86% 42.86% 100.00%
NAPS 0.4200 2.0000 1.0000 1.0000 1.0000 1.7100 1.7000 -60.66%
  QoQ % -79.00% 100.00% 0.00% 0.00% -41.52% 0.59% -
  Horiz. % 24.71% 117.65% 58.82% 58.82% 58.82% 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 82.20 80.90 78.86 79.49 77.13 74.13 74.29 6.98%
  QoQ % 1.61% 2.59% -0.79% 3.06% 4.05% -0.22% -
  Horiz. % 110.65% 108.90% 106.15% 107.00% 103.82% 99.78% 100.00%
EPS 10.53 9.45 8.99 9.27 8.29 7.34 7.84 21.75%
  QoQ % 11.43% 5.12% -3.02% 11.82% 12.94% -6.38% -
  Horiz. % 134.31% 120.54% 114.67% 118.24% 105.74% 93.62% 100.00%
DPS 2.60 0.60 0.60 0.60 1.20 1.20 2.80 -4.82%
  QoQ % 333.33% 0.00% 0.00% -50.00% 0.00% -57.14% -
  Horiz. % 92.86% 21.43% 21.43% 21.43% 42.86% 42.86% 100.00%
NAPS 0.4196 0.3999 0.1999 0.2001 0.2000 0.3422 0.3400 15.07%
  QoQ % 4.93% 100.05% -0.10% 0.05% -41.55% 0.65% -
  Horiz. % 123.41% 117.62% 58.79% 58.85% 58.82% 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 1.29 0.27 0.23 0.19 0.20 0.20 0.16 302.59%
  QoQ % 377.78% 17.39% 21.05% -5.00% 0.00% 25.00% -
  Horiz. % 806.25% 168.75% 143.75% 118.75% 125.00% 125.00% 100.00%
P/EPS 10.06 2.31 2.02 1.64 1.83 2.04 1.53 251.37%
  QoQ % 335.50% 14.36% 23.17% -10.38% -10.29% 33.33% -
  Horiz. % 657.52% 150.98% 132.03% 107.19% 119.61% 133.33% 100.00%
EY 9.94 43.34 49.44 60.95 54.56 48.94 65.31 -71.53%
  QoQ % -77.07% -12.34% -18.88% 11.71% 11.48% -25.07% -
  Horiz. % 15.22% 66.36% 75.70% 93.32% 83.54% 74.93% 100.00%
DY 2.45 2.75 3.30 3.95 7.89 8.00 23.33 -77.77%
  QoQ % -10.91% -16.67% -16.46% -49.94% -1.38% -65.71% -
  Horiz. % 10.50% 11.79% 14.14% 16.93% 33.82% 34.29% 100.00%
P/NAPS 2.52 0.55 0.91 0.76 0.76 0.44 0.35 273.32%
  QoQ % 358.18% -39.56% 19.74% 0.00% 72.73% 25.71% -
  Horiz. % 720.00% 157.14% 260.00% 217.14% 217.14% 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 1.31 0.26 0.25 0.21 0.19 0.23 0.16 306.75%
  QoQ % 403.85% 4.00% 19.05% 10.53% -17.39% 43.75% -
  Horiz. % 818.75% 162.50% 156.25% 131.25% 118.75% 143.75% 100.00%
P/EPS 10.25 2.27 2.22 1.77 1.74 2.32 1.56 251.21%
  QoQ % 351.54% 2.25% 25.42% 1.72% -25.00% 48.72% -
  Horiz. % 657.05% 145.51% 142.31% 113.46% 111.54% 148.72% 100.00%
EY 9.76 44.15 44.99 56.49 57.59 43.18 64.24 -71.56%
  QoQ % -77.89% -1.87% -20.36% -1.91% 33.37% -32.78% -
  Horiz. % 15.19% 68.73% 70.03% 87.94% 89.65% 67.22% 100.00%
DY 2.41 2.80 3.00 3.66 8.33 7.06 22.95 -77.77%
  QoQ % -13.93% -6.67% -18.03% -56.06% 17.99% -69.24% -
  Horiz. % 10.50% 12.20% 13.07% 15.95% 36.30% 30.76% 100.00%
P/NAPS 2.57 0.54 1.00 0.82 0.72 0.50 0.36 271.20%
  QoQ % 375.93% -46.00% 21.95% 13.89% 44.00% 38.89% -
  Horiz. % 713.89% 150.00% 277.78% 227.78% 200.00% 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.
 


 

258  331  539  1146 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.155+0.02 
 XDL 0.160.00 
 HSI-C7K 0.34-0.02 
 RSAWIT 0.35+0.03 
 HSI-H8K 0.17+0.01 
 THHEAVY 0.125+0.005 
 SUPERMX 1.42+0.11 
 TDM 0.32+0.02 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers