Highlights

[PADINI] QoQ TTM Result on 2012-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 29-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     -2.64%    YoY -     26.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 782,266 754,282 749,053 726,112 688,720 660,674 600,035 19.32%
  QoQ % 3.71% 0.70% 3.16% 5.43% 4.25% 10.11% -
  Horiz. % 130.37% 125.71% 124.83% 121.01% 114.78% 110.11% 100.00%
PBT 117,033 115,727 127,429 129,689 132,899 134,325 115,721 0.75%
  QoQ % 1.13% -9.18% -1.74% -2.42% -1.06% 16.08% -
  Horiz. % 101.13% 100.01% 110.12% 112.07% 114.84% 116.08% 100.00%
Tax -32,548 -31,495 -33,782 -34,408 -35,039 -36,366 -31,829 1.50%
  QoQ % -3.34% 6.77% 1.82% 1.80% 3.65% -14.25% -
  Horiz. % 102.26% 98.95% 106.14% 108.10% 110.09% 114.25% 100.00%
NP 84,485 84,232 93,647 95,281 97,860 97,959 83,892 0.47%
  QoQ % 0.30% -10.05% -1.71% -2.64% -0.10% 16.77% -
  Horiz. % 100.71% 100.41% 111.63% 113.58% 116.65% 116.77% 100.00%
NP to SH 84,485 84,232 93,647 95,281 97,860 97,959 83,892 0.47%
  QoQ % 0.30% -10.05% -1.71% -2.64% -0.10% 16.77% -
  Horiz. % 100.71% 100.41% 111.63% 113.58% 116.65% 116.77% 100.00%
Tax Rate 27.81 % 27.21 % 26.51 % 26.53 % 26.37 % 27.07 % 27.50 % 0.75%
  QoQ % 2.21% 2.64% -0.08% 0.61% -2.59% -1.56% -
  Horiz. % 101.13% 98.95% 96.40% 96.47% 95.89% 98.44% 100.00%
Total Cost 697,781 670,050 655,406 630,831 590,860 562,715 516,143 22.24%
  QoQ % 4.14% 2.23% 3.90% 6.76% 5.00% 9.02% -
  Horiz. % 135.19% 129.82% 126.98% 122.22% 114.48% 109.02% 100.00%
Net Worth 367,980 355,757 348,939 342,337 335,533 328,954 308,893 12.37%
  QoQ % 3.44% 1.95% 1.93% 2.03% 2.00% 6.49% -
  Horiz. % 119.13% 115.17% 112.96% 110.83% 108.62% 106.49% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 52,652 52,674 52,655 39,487 39,462 39,450 26,292 58.81%
  QoQ % -0.04% 0.04% 33.35% 0.06% 0.03% 50.05% -
  Horiz. % 200.26% 200.34% 200.27% 150.19% 150.09% 150.05% 100.00%
Div Payout % 62.32 % 62.53 % 56.23 % 41.44 % 40.33 % 40.27 % 31.34 % 58.07%
  QoQ % -0.34% 11.20% 35.69% 2.75% 0.15% 28.49% -
  Horiz. % 198.85% 199.52% 179.42% 132.23% 128.69% 128.49% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 367,980 355,757 348,939 342,337 335,533 328,954 308,893 12.37%
  QoQ % 3.44% 1.95% 1.93% 2.03% 2.00% 6.49% -
  Horiz. % 119.13% 115.17% 112.96% 110.83% 108.62% 106.49% 100.00%
NOSH 657,108 658,809 658,376 658,340 657,909 657,909 657,219 -0.01%
  QoQ % -0.26% 0.07% 0.01% 0.07% 0.00% 0.10% -
  Horiz. % 99.98% 100.24% 100.18% 100.17% 100.10% 100.10% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.80 % 11.17 % 12.50 % 13.12 % 14.21 % 14.83 % 13.98 % -15.79%
  QoQ % -3.31% -10.64% -4.73% -7.67% -4.18% 6.08% -
  Horiz. % 77.25% 79.90% 89.41% 93.85% 101.65% 106.08% 100.00%
ROE 22.96 % 23.68 % 26.84 % 27.83 % 29.17 % 29.78 % 27.16 % -10.59%
  QoQ % -3.04% -11.77% -3.56% -4.59% -2.05% 9.65% -
  Horiz. % 84.54% 87.19% 98.82% 102.47% 107.40% 109.65% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.05 114.49 113.77 110.29 104.68 100.42 91.30 19.34%
  QoQ % 3.98% 0.63% 3.16% 5.36% 4.24% 9.99% -
  Horiz. % 130.39% 125.40% 124.61% 120.80% 114.65% 109.99% 100.00%
EPS 12.86 12.79 14.22 14.47 14.87 14.89 12.76 0.52%
  QoQ % 0.55% -10.06% -1.73% -2.69% -0.13% 16.69% -
  Horiz. % 100.78% 100.24% 111.44% 113.40% 116.54% 116.69% 100.00%
DPS 8.00 8.00 8.00 6.00 6.00 6.00 4.00 58.67%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 50.00% -
  Horiz. % 200.00% 200.00% 200.00% 150.00% 150.00% 150.00% 100.00%
NAPS 0.5600 0.5400 0.5300 0.5200 0.5100 0.5000 0.4700 12.38%
  QoQ % 3.70% 1.89% 1.92% 1.96% 2.00% 6.38% -
  Horiz. % 119.15% 114.89% 112.77% 110.64% 108.51% 106.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 118.90 114.65 113.85 110.37 104.68 100.42 91.20 19.32%
  QoQ % 3.71% 0.70% 3.15% 5.44% 4.24% 10.11% -
  Horiz. % 130.37% 125.71% 124.84% 121.02% 114.78% 110.11% 100.00%
EPS 12.84 12.80 14.23 14.48 14.87 14.89 12.75 0.47%
  QoQ % 0.31% -10.05% -1.73% -2.62% -0.13% 16.78% -
  Horiz. % 100.71% 100.39% 111.61% 113.57% 116.63% 116.78% 100.00%
DPS 8.00 8.01 8.00 6.00 6.00 6.00 4.00 58.67%
  QoQ % -0.12% 0.13% 33.33% 0.00% 0.00% 50.00% -
  Horiz. % 200.00% 200.25% 200.00% 150.00% 150.00% 150.00% 100.00%
NAPS 0.5593 0.5407 0.5304 0.5203 0.5100 0.5000 0.4695 12.36%
  QoQ % 3.44% 1.94% 1.94% 2.02% 2.00% 6.50% -
  Horiz. % 119.13% 115.17% 112.97% 110.82% 108.63% 106.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.9200 1.8500 2.1000 1.8400 1.4500 1.0900 0.8700 -
P/RPS 1.61 1.62 1.85 1.67 1.39 1.09 0.95 42.10%
  QoQ % -0.62% -12.43% 10.78% 20.14% 27.52% 14.74% -
  Horiz. % 169.47% 170.53% 194.74% 175.79% 146.32% 114.74% 100.00%
P/EPS 14.93 14.47 14.76 12.71 9.75 7.32 6.82 68.52%
  QoQ % 3.18% -1.96% 16.13% 30.36% 33.20% 7.33% -
  Horiz. % 218.91% 212.17% 216.42% 186.36% 142.96% 107.33% 100.00%
EY 6.70 6.91 6.77 7.87 10.26 13.66 14.67 -40.67%
  QoQ % -3.04% 2.07% -13.98% -23.29% -24.89% -6.88% -
  Horiz. % 45.67% 47.10% 46.15% 53.65% 69.94% 93.12% 100.00%
DY 4.17 4.32 3.81 3.26 4.14 5.50 4.60 -6.33%
  QoQ % -3.47% 13.39% 16.87% -21.26% -24.73% 19.57% -
  Horiz. % 90.65% 93.91% 82.83% 70.87% 90.00% 119.57% 100.00%
P/NAPS 3.43 3.43 3.96 3.54 2.84 2.18 1.85 50.86%
  QoQ % 0.00% -13.38% 11.86% 24.65% 30.28% 17.84% -
  Horiz. % 185.41% 185.41% 214.05% 191.35% 153.51% 117.84% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 -
Price 2.0800 1.8100 1.8200 2.3300 1.8000 1.3300 1.0500 -
P/RPS 1.75 1.58 1.60 2.11 1.72 1.32 1.15 32.27%
  QoQ % 10.76% -1.25% -24.17% 22.67% 30.30% 14.78% -
  Horiz. % 152.17% 137.39% 139.13% 183.48% 149.57% 114.78% 100.00%
P/EPS 16.18 14.16 12.80 16.10 12.10 8.93 8.23 56.87%
  QoQ % 14.27% 10.62% -20.50% 33.06% 35.50% 8.51% -
  Horiz. % 196.60% 172.05% 155.53% 195.63% 147.02% 108.51% 100.00%
EY 6.18 7.06 7.82 6.21 8.26 11.20 12.16 -36.29%
  QoQ % -12.46% -9.72% 25.93% -24.82% -26.25% -7.89% -
  Horiz. % 50.82% 58.06% 64.31% 51.07% 67.93% 92.11% 100.00%
DY 3.85 4.42 4.40 2.58 3.33 4.51 3.81 0.70%
  QoQ % -12.90% 0.45% 70.54% -22.52% -26.16% 18.37% -
  Horiz. % 101.05% 116.01% 115.49% 67.72% 87.40% 118.37% 100.00%
P/NAPS 3.71 3.35 3.43 4.48 3.53 2.66 2.23 40.36%
  QoQ % 10.75% -2.33% -23.44% 26.91% 32.71% 19.28% -
  Horiz. % 166.37% 150.22% 153.81% 200.90% 158.30% 119.28% 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.
 


 

190  380  512  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ICON 0.115-0.06 
 ICON-WA 0.06+0.05 
 MYEG 1.26-0.07 
 DGB 0.0750.00 
 XOX 0.045+0.005 
 HSI-C7Q 0.23-0.06 
 GPACKET-WB 0.44+0.03 
 TALAMT 0.030.00 
 BORNOIL 0.040.00 
 SAPNRG 0.235-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
2. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
Partners & Brokers