Highlights

[PADINI] QoQ TTM 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 -     -2.95%    YoY -     14.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 558,561 540,804 532,277 518,858 522,949 507,478 487,683 9.50%
  QoQ % 3.28% 1.60% 2.59% -0.78% 3.05% 4.06% -
  Horiz. % 114.53% 110.89% 109.14% 106.39% 107.23% 104.06% 100.00%
PBT 104,632 98,086 88,552 84,900 86,280 74,035 65,668 36.54%
  QoQ % 6.67% 10.77% 4.30% -1.60% 16.54% 12.74% -
  Horiz. % 159.33% 149.37% 134.85% 129.29% 131.39% 112.74% 100.00%
Tax -29,337 -28,826 -26,412 -25,724 -25,306 -19,469 -17,346 42.09%
  QoQ % -1.77% -9.14% -2.67% -1.65% -29.98% -12.24% -
  Horiz. % 169.13% 166.18% 152.27% 148.30% 145.89% 112.24% 100.00%
NP 75,295 69,260 62,140 59,176 60,974 54,566 48,322 34.51%
  QoQ % 8.71% 11.46% 5.01% -2.95% 11.74% 12.92% -
  Horiz. % 155.82% 143.33% 128.60% 122.46% 126.18% 112.92% 100.00%
NP to SH 75,295 69,260 62,140 59,176 60,974 54,566 48,322 34.51%
  QoQ % 8.71% 11.46% 5.01% -2.95% 11.74% 12.92% -
  Horiz. % 155.82% 143.33% 128.60% 122.46% 126.18% 112.92% 100.00%
Tax Rate 28.04 % 29.39 % 29.83 % 30.30 % 29.33 % 26.30 % 26.41 % 4.08%
  QoQ % -4.59% -1.48% -1.55% 3.31% 11.52% -0.42% -
  Horiz. % 106.17% 111.28% 112.95% 114.73% 111.06% 99.58% 100.00%
Total Cost 483,266 471,544 470,137 459,682 461,975 452,912 439,361 6.57%
  QoQ % 2.49% 0.30% 2.27% -0.50% 2.00% 3.08% -
  Horiz. % 109.99% 107.32% 107.00% 104.63% 105.15% 103.08% 100.00%
Net Worth 282,642 276,067 263,106 131,534 131,638 131,600 225,133 16.42%
  QoQ % 2.38% 4.93% 100.03% -0.08% 0.03% -41.55% -
  Horiz. % 125.54% 122.62% 116.87% 58.42% 58.47% 58.45% 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 26,292 17,095 3,949 3,949 3,949 7,923 7,923 122.96%
  QoQ % 53.80% 332.88% 0.00% 0.00% -50.16% 0.00% -
  Horiz. % 331.82% 215.75% 49.84% 49.84% 49.84% 100.00% 100.00%
Div Payout % 34.92 % 24.68 % 6.36 % 6.67 % 6.48 % 14.52 % 16.40 % 65.74%
  QoQ % 41.49% 288.05% -4.65% 2.93% -55.37% -11.46% -
  Horiz. % 212.93% 150.49% 38.78% 40.67% 39.51% 88.54% 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 282,642 276,067 263,106 131,534 131,638 131,600 225,133 16.42%
  QoQ % 2.38% 4.93% 100.03% -0.08% 0.03% -41.55% -
  Horiz. % 125.54% 122.62% 116.87% 58.42% 58.47% 58.45% 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 13.48 % 12.81 % 11.67 % 11.41 % 11.66 % 10.75 % 9.91 % 22.84%
  QoQ % 5.23% 9.77% 2.28% -2.14% 8.47% 8.48% -
  Horiz. % 136.02% 129.26% 117.76% 115.14% 117.66% 108.48% 100.00%
ROE 26.64 % 25.09 % 23.62 % 44.99 % 46.32 % 41.46 % 21.46 % 15.55%
  QoQ % 6.18% 6.22% -47.50% -2.87% 11.72% 93.20% -
  Horiz. % 124.14% 116.92% 110.07% 209.65% 215.84% 193.20% 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 84.98 82.28 404.61 394.47 397.26 385.62 370.42 -62.63%
  QoQ % 3.28% -79.66% 2.57% -0.70% 3.02% 4.10% -
  Horiz. % 22.94% 22.21% 109.23% 106.49% 107.25% 104.10% 100.00%
EPS 11.46 10.54 47.24 44.99 46.32 41.46 36.70 -54.07%
  QoQ % 8.73% -77.69% 5.00% -2.87% 11.72% 12.97% -
  Horiz. % 31.23% 28.72% 128.72% 122.59% 126.21% 112.97% 100.00%
DPS 4.00 2.60 3.00 3.00 3.00 6.00 6.00 -23.74%
  QoQ % 53.85% -13.33% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 66.67% 43.33% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 0.4300 0.4200 2.0000 1.0000 1.0000 1.0000 1.7100 -60.26%
  QoQ % 2.38% -79.00% 100.00% 0.00% 0.00% -41.52% -
  Horiz. % 25.15% 24.56% 116.96% 58.48% 58.48% 58.48% 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 84.90 82.20 80.90 78.86 79.49 77.13 74.13 9.49%
  QoQ % 3.28% 1.61% 2.59% -0.79% 3.06% 4.05% -
  Horiz. % 114.53% 110.89% 109.13% 106.38% 107.23% 104.05% 100.00%
EPS 11.44 10.53 9.45 8.99 9.27 8.29 7.34 34.54%
  QoQ % 8.64% 11.43% 5.12% -3.02% 11.82% 12.94% -
  Horiz. % 155.86% 143.46% 128.75% 122.48% 126.29% 112.94% 100.00%
DPS 4.00 2.60 0.60 0.60 0.60 1.20 1.20 123.64%
  QoQ % 53.85% 333.33% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 333.33% 216.67% 50.00% 50.00% 50.00% 100.00% 100.00%
NAPS 0.4296 0.4196 0.3999 0.1999 0.2001 0.2000 0.3422 16.42%
  QoQ % 2.38% 4.93% 100.05% -0.10% 0.05% -41.55% -
  Horiz. % 125.54% 122.62% 116.86% 58.42% 58.47% 58.45% 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 1.25 1.29 0.27 0.23 0.19 0.20 0.20 240.44%
  QoQ % -3.10% 377.78% 17.39% 21.05% -5.00% 0.00% -
  Horiz. % 625.00% 645.00% 135.00% 115.00% 95.00% 100.00% 100.00%
P/EPS 9.25 10.06 2.31 2.02 1.64 1.83 2.04 174.71%
  QoQ % -8.05% 335.50% 14.36% 23.17% -10.38% -10.29% -
  Horiz. % 453.43% 493.14% 113.24% 99.02% 80.39% 89.71% 100.00%
EY 10.81 9.94 43.34 49.44 60.95 54.56 48.94 -63.56%
  QoQ % 8.75% -77.07% -12.34% -18.88% 11.71% 11.48% -
  Horiz. % 22.09% 20.31% 88.56% 101.02% 124.54% 111.48% 100.00%
DY 3.77 2.45 2.75 3.30 3.95 7.89 8.00 -39.53%
  QoQ % 53.88% -10.91% -16.67% -16.46% -49.94% -1.38% -
  Horiz. % 47.12% 30.62% 34.38% 41.25% 49.38% 98.62% 100.00%
P/NAPS 2.47 2.52 0.55 0.91 0.76 0.76 0.44 216.86%
  QoQ % -1.98% 358.18% -39.56% 19.74% 0.00% 72.73% -
  Horiz. % 561.36% 572.73% 125.00% 206.82% 172.73% 172.73% 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 1.05 1.31 0.26 0.25 0.21 0.19 0.23 175.96%
  QoQ % -19.85% 403.85% 4.00% 19.05% 10.53% -17.39% -
  Horiz. % 456.52% 569.57% 113.04% 108.70% 91.30% 82.61% 100.00%
P/EPS 7.77 10.25 2.27 2.22 1.77 1.74 2.32 124.35%
  QoQ % -24.20% 351.54% 2.25% 25.42% 1.72% -25.00% -
  Horiz. % 334.91% 441.81% 97.84% 95.69% 76.29% 75.00% 100.00%
EY 12.87 9.76 44.15 44.99 56.49 57.59 43.18 -55.48%
  QoQ % 31.86% -77.89% -1.87% -20.36% -1.91% 33.37% -
  Horiz. % 29.81% 22.60% 102.25% 104.19% 130.82% 133.37% 100.00%
DY 4.49 2.41 2.80 3.00 3.66 8.33 7.06 -26.11%
  QoQ % 86.31% -13.93% -6.67% -18.03% -56.06% 17.99% -
  Horiz. % 63.60% 34.14% 39.66% 42.49% 51.84% 117.99% 100.00%
P/NAPS 2.07 2.57 0.54 1.00 0.82 0.72 0.50 158.50%
  QoQ % -19.46% 375.93% -46.00% 21.95% 13.89% 44.00% -
  Horiz. % 414.00% 514.00% 108.00% 200.00% 164.00% 144.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

154  463  399  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.445+0.015 
 VELESTO 0.1650.00 
 ARMADA 0.1650.00 
 SAPNRG 0.090.00 
 ALAM 0.0750.00 
 KNM 0.145+0.005 
 PERDANA 0.17-0.005 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.33-0.02 
 AIRASIA 0.825+0.02 

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