Highlights

[PADINI] QoQ TTM Result on 2010-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     5.01%    YoY -     28.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 600,035 558,561 540,804 532,277 518,858 522,949 507,478 11.81%
  QoQ % 7.43% 3.28% 1.60% 2.59% -0.78% 3.05% -
  Horiz. % 118.24% 110.07% 106.57% 104.89% 102.24% 103.05% 100.00%
PBT 115,721 104,632 98,086 88,552 84,900 86,280 74,035 34.65%
  QoQ % 10.60% 6.67% 10.77% 4.30% -1.60% 16.54% -
  Horiz. % 156.31% 141.33% 132.49% 119.61% 114.68% 116.54% 100.00%
Tax -31,829 -29,337 -28,826 -26,412 -25,724 -25,306 -19,469 38.74%
  QoQ % -8.49% -1.77% -9.14% -2.67% -1.65% -29.98% -
  Horiz. % 163.49% 150.69% 148.06% 135.66% 132.13% 129.98% 100.00%
NP 83,892 75,295 69,260 62,140 59,176 60,974 54,566 33.17%
  QoQ % 11.42% 8.71% 11.46% 5.01% -2.95% 11.74% -
  Horiz. % 153.74% 137.99% 126.93% 113.88% 108.45% 111.74% 100.00%
NP to SH 83,892 75,295 69,260 62,140 59,176 60,974 54,566 33.17%
  QoQ % 11.42% 8.71% 11.46% 5.01% -2.95% 11.74% -
  Horiz. % 153.74% 137.99% 126.93% 113.88% 108.45% 111.74% 100.00%
Tax Rate 27.50 % 28.04 % 29.39 % 29.83 % 30.30 % 29.33 % 26.30 % 3.02%
  QoQ % -1.93% -4.59% -1.48% -1.55% 3.31% 11.52% -
  Horiz. % 104.56% 106.62% 111.75% 113.42% 115.21% 111.52% 100.00%
Total Cost 516,143 483,266 471,544 470,137 459,682 461,975 452,912 9.09%
  QoQ % 6.80% 2.49% 0.30% 2.27% -0.50% 2.00% -
  Horiz. % 113.96% 106.70% 104.11% 103.80% 101.49% 102.00% 100.00%
Net Worth 308,893 282,642 276,067 263,106 131,534 131,638 131,600 76.53%
  QoQ % 9.29% 2.38% 4.93% 100.03% -0.08% 0.03% -
  Horiz. % 234.72% 214.77% 209.78% 199.93% 99.95% 100.03% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 26,292 26,292 17,095 3,949 3,949 3,949 7,923 122.31%
  QoQ % 0.00% 53.80% 332.88% 0.00% 0.00% -50.16% -
  Horiz. % 331.82% 331.82% 215.75% 49.84% 49.84% 49.84% 100.00%
Div Payout % 31.34 % 34.92 % 24.68 % 6.36 % 6.67 % 6.48 % 14.52 % 66.94%
  QoQ % -10.25% 41.49% 288.05% -4.65% 2.93% -55.37% -
  Horiz. % 215.84% 240.50% 169.97% 43.80% 45.94% 44.63% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 308,893 282,642 276,067 263,106 131,534 131,638 131,600 76.53%
  QoQ % 9.29% 2.38% 4.93% 100.03% -0.08% 0.03% -
  Horiz. % 234.72% 214.77% 209.78% 199.93% 99.95% 100.03% 100.00%
NOSH 657,219 657,309 657,304 131,553 131,534 131,638 131,600 191.88%
  QoQ % -0.01% 0.00% 399.65% 0.01% -0.08% 0.03% -
  Horiz. % 499.40% 499.47% 499.47% 99.96% 99.95% 100.03% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 13.98 % 13.48 % 12.81 % 11.67 % 11.41 % 11.66 % 10.75 % 19.12%
  QoQ % 3.71% 5.23% 9.77% 2.28% -2.14% 8.47% -
  Horiz. % 130.05% 125.40% 119.16% 108.56% 106.14% 108.47% 100.00%
ROE 27.16 % 26.64 % 25.09 % 23.62 % 44.99 % 46.32 % 41.46 % -24.55%
  QoQ % 1.95% 6.18% 6.22% -47.50% -2.87% 11.72% -
  Horiz. % 65.51% 64.25% 60.52% 56.97% 108.51% 111.72% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.30 84.98 82.28 404.61 394.47 397.26 385.62 -61.70%
  QoQ % 7.44% 3.28% -79.66% 2.57% -0.70% 3.02% -
  Horiz. % 23.68% 22.04% 21.34% 104.92% 102.30% 103.02% 100.00%
EPS 12.76 11.46 10.54 47.24 44.99 46.32 41.46 -54.38%
  QoQ % 11.34% 8.73% -77.69% 5.00% -2.87% 11.72% -
  Horiz. % 30.78% 27.64% 25.42% 113.94% 108.51% 111.72% 100.00%
DPS 4.00 4.00 2.60 3.00 3.00 3.00 6.00 -23.67%
  QoQ % 0.00% 53.85% -13.33% 0.00% 0.00% -50.00% -
  Horiz. % 66.67% 66.67% 43.33% 50.00% 50.00% 50.00% 100.00%
NAPS 0.4700 0.4300 0.4200 2.0000 1.0000 1.0000 1.0000 -39.52%
  QoQ % 9.30% 2.38% -79.00% 100.00% 0.00% 0.00% -
  Horiz. % 47.00% 43.00% 42.00% 200.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 91.20 84.90 82.20 80.90 78.86 79.49 77.13 11.81%
  QoQ % 7.42% 3.28% 1.61% 2.59% -0.79% 3.06% -
  Horiz. % 118.24% 110.07% 106.57% 104.89% 102.24% 103.06% 100.00%
EPS 12.75 11.44 10.53 9.45 8.99 9.27 8.29 33.21%
  QoQ % 11.45% 8.64% 11.43% 5.12% -3.02% 11.82% -
  Horiz. % 153.80% 138.00% 127.02% 113.99% 108.44% 111.82% 100.00%
DPS 4.00 4.00 2.60 0.60 0.60 0.60 1.20 122.98%
  QoQ % 0.00% 53.85% 333.33% 0.00% 0.00% -50.00% -
  Horiz. % 333.33% 333.33% 216.67% 50.00% 50.00% 50.00% 100.00%
NAPS 0.4695 0.4296 0.4196 0.3999 0.1999 0.2001 0.2000 76.54%
  QoQ % 9.29% 2.38% 4.93% 100.05% -0.10% 0.05% -
  Horiz. % 234.75% 214.80% 209.80% 199.95% 99.95% 100.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.8700 1.0600 1.0600 1.0900 0.9100 0.7600 0.7600 -
P/RPS 0.95 1.25 1.29 0.27 0.23 0.19 0.20 182.30%
  QoQ % -24.00% -3.10% 377.78% 17.39% 21.05% -5.00% -
  Horiz. % 475.00% 625.00% 645.00% 135.00% 115.00% 95.00% 100.00%
P/EPS 6.82 9.25 10.06 2.31 2.02 1.64 1.83 140.18%
  QoQ % -26.27% -8.05% 335.50% 14.36% 23.17% -10.38% -
  Horiz. % 372.68% 505.46% 549.73% 126.23% 110.38% 89.62% 100.00%
EY 14.67 10.81 9.94 43.34 49.44 60.95 54.56 -58.31%
  QoQ % 35.71% 8.75% -77.07% -12.34% -18.88% 11.71% -
  Horiz. % 26.89% 19.81% 18.22% 79.44% 90.62% 111.71% 100.00%
DY 4.60 3.77 2.45 2.75 3.30 3.95 7.89 -30.19%
  QoQ % 22.02% 53.88% -10.91% -16.67% -16.46% -49.94% -
  Horiz. % 58.30% 47.78% 31.05% 34.85% 41.83% 50.06% 100.00%
P/NAPS 1.85 2.47 2.52 0.55 0.91 0.76 0.76 80.86%
  QoQ % -25.10% -1.98% 358.18% -39.56% 19.74% 0.00% -
  Horiz. % 243.42% 325.00% 331.58% 72.37% 119.74% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 30/05/11 25/02/11 29/11/10 26/08/10 27/05/10 -
Price 1.0500 0.8900 1.0800 1.0700 1.0000 0.8200 0.7200 -
P/RPS 1.15 1.05 1.31 0.26 0.25 0.21 0.19 231.76%
  QoQ % 9.52% -19.85% 403.85% 4.00% 19.05% 10.53% -
  Horiz. % 605.26% 552.63% 689.47% 136.84% 131.58% 110.53% 100.00%
P/EPS 8.23 7.77 10.25 2.27 2.22 1.77 1.74 181.51%
  QoQ % 5.92% -24.20% 351.54% 2.25% 25.42% 1.72% -
  Horiz. % 472.99% 446.55% 589.08% 130.46% 127.59% 101.72% 100.00%
EY 12.16 12.87 9.76 44.15 44.99 56.49 57.59 -64.51%
  QoQ % -5.52% 31.86% -77.89% -1.87% -20.36% -1.91% -
  Horiz. % 21.11% 22.35% 16.95% 76.66% 78.12% 98.09% 100.00%
DY 3.81 4.49 2.41 2.80 3.00 3.66 8.33 -40.61%
  QoQ % -15.14% 86.31% -13.93% -6.67% -18.03% -56.06% -
  Horiz. % 45.74% 53.90% 28.93% 33.61% 36.01% 43.94% 100.00%
P/NAPS 2.23 2.07 2.57 0.54 1.00 0.82 0.72 112.33%
  QoQ % 7.73% -19.46% 375.93% -46.00% 21.95% 13.89% -
  Horiz. % 309.72% 287.50% 356.94% 75.00% 138.89% 113.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS