Highlights

[PADINI] QoQ TTM Result on 2011-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     16.77%    YoY -     57.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 749,053 726,112 688,720 660,674 600,035 558,561 540,804 24.18%
  QoQ % 3.16% 5.43% 4.25% 10.11% 7.43% 3.28% -
  Horiz. % 138.51% 134.27% 127.35% 122.17% 110.95% 103.28% 100.00%
PBT 127,429 129,689 132,899 134,325 115,721 104,632 98,086 19.01%
  QoQ % -1.74% -2.42% -1.06% 16.08% 10.60% 6.67% -
  Horiz. % 129.92% 132.22% 135.49% 136.95% 117.98% 106.67% 100.00%
Tax -33,782 -34,408 -35,039 -36,366 -31,829 -29,337 -28,826 11.12%
  QoQ % 1.82% 1.80% 3.65% -14.25% -8.49% -1.77% -
  Horiz. % 117.19% 119.36% 121.55% 126.16% 110.42% 101.77% 100.00%
NP 93,647 95,281 97,860 97,959 83,892 75,295 69,260 22.21%
  QoQ % -1.71% -2.64% -0.10% 16.77% 11.42% 8.71% -
  Horiz. % 135.21% 137.57% 141.29% 141.44% 121.13% 108.71% 100.00%
NP to SH 93,647 95,281 97,860 97,959 83,892 75,295 69,260 22.21%
  QoQ % -1.71% -2.64% -0.10% 16.77% 11.42% 8.71% -
  Horiz. % 135.21% 137.57% 141.29% 141.44% 121.13% 108.71% 100.00%
Tax Rate 26.51 % 26.53 % 26.37 % 27.07 % 27.50 % 28.04 % 29.39 % -6.63%
  QoQ % -0.08% 0.61% -2.59% -1.56% -1.93% -4.59% -
  Horiz. % 90.20% 90.27% 89.72% 92.11% 93.57% 95.41% 100.00%
Total Cost 655,406 630,831 590,860 562,715 516,143 483,266 471,544 24.47%
  QoQ % 3.90% 6.76% 5.00% 9.02% 6.80% 2.49% -
  Horiz. % 138.99% 133.78% 125.30% 119.33% 109.46% 102.49% 100.00%
Net Worth 348,939 342,337 335,533 328,954 308,893 282,642 276,067 16.85%
  QoQ % 1.93% 2.03% 2.00% 6.49% 9.29% 2.38% -
  Horiz. % 126.40% 124.00% 121.54% 119.16% 111.89% 102.38% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 52,655 39,487 39,462 39,450 26,292 26,292 17,095 111.26%
  QoQ % 33.35% 0.06% 0.03% 50.05% 0.00% 53.80% -
  Horiz. % 308.01% 230.99% 230.84% 230.77% 153.80% 153.80% 100.00%
Div Payout % 56.23 % 41.44 % 40.33 % 40.27 % 31.34 % 34.92 % 24.68 % 72.89%
  QoQ % 35.69% 2.75% 0.15% 28.49% -10.25% 41.49% -
  Horiz. % 227.84% 167.91% 163.41% 163.17% 126.99% 141.49% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 348,939 342,337 335,533 328,954 308,893 282,642 276,067 16.85%
  QoQ % 1.93% 2.03% 2.00% 6.49% 9.29% 2.38% -
  Horiz. % 126.40% 124.00% 121.54% 119.16% 111.89% 102.38% 100.00%
NOSH 658,376 658,340 657,909 657,909 657,219 657,309 657,304 0.11%
  QoQ % 0.01% 0.07% 0.00% 0.10% -0.01% 0.00% -
  Horiz. % 100.16% 100.16% 100.09% 100.09% 99.99% 100.00% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.50 % 13.12 % 14.21 % 14.83 % 13.98 % 13.48 % 12.81 % -1.62%
  QoQ % -4.73% -7.67% -4.18% 6.08% 3.71% 5.23% -
  Horiz. % 97.58% 102.42% 110.93% 115.77% 109.13% 105.23% 100.00%
ROE 26.84 % 27.83 % 29.17 % 29.78 % 27.16 % 26.64 % 25.09 % 4.58%
  QoQ % -3.56% -4.59% -2.05% 9.65% 1.95% 6.18% -
  Horiz. % 106.97% 110.92% 116.26% 118.69% 108.25% 106.18% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 113.77 110.29 104.68 100.42 91.30 84.98 82.28 24.04%
  QoQ % 3.16% 5.36% 4.24% 9.99% 7.44% 3.28% -
  Horiz. % 138.27% 134.04% 127.22% 122.05% 110.96% 103.28% 100.00%
EPS 14.22 14.47 14.87 14.89 12.76 11.46 10.54 22.03%
  QoQ % -1.73% -2.69% -0.13% 16.69% 11.34% 8.73% -
  Horiz. % 134.91% 137.29% 141.08% 141.27% 121.06% 108.73% 100.00%
DPS 8.00 6.00 6.00 6.00 4.00 4.00 2.60 111.12%
  QoQ % 33.33% 0.00% 0.00% 50.00% 0.00% 53.85% -
  Horiz. % 307.69% 230.77% 230.77% 230.77% 153.85% 153.85% 100.00%
NAPS 0.5300 0.5200 0.5100 0.5000 0.4700 0.4300 0.4200 16.73%
  QoQ % 1.92% 1.96% 2.00% 6.38% 9.30% 2.38% -
  Horiz. % 126.19% 123.81% 121.43% 119.05% 111.90% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 113.85 110.37 104.68 100.42 91.20 84.90 82.20 24.18%
  QoQ % 3.15% 5.44% 4.24% 10.11% 7.42% 3.28% -
  Horiz. % 138.50% 134.27% 127.35% 122.17% 110.95% 103.28% 100.00%
EPS 14.23 14.48 14.87 14.89 12.75 11.44 10.53 22.16%
  QoQ % -1.73% -2.62% -0.13% 16.78% 11.45% 8.64% -
  Horiz. % 135.14% 137.51% 141.22% 141.41% 121.08% 108.64% 100.00%
DPS 8.00 6.00 6.00 6.00 4.00 4.00 2.60 111.12%
  QoQ % 33.33% 0.00% 0.00% 50.00% 0.00% 53.85% -
  Horiz. % 307.69% 230.77% 230.77% 230.77% 153.85% 153.85% 100.00%
NAPS 0.5304 0.5203 0.5100 0.5000 0.4695 0.4296 0.4196 16.86%
  QoQ % 1.94% 2.02% 2.00% 6.50% 9.29% 2.38% -
  Horiz. % 126.41% 124.00% 121.54% 119.16% 111.89% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.1000 1.8400 1.4500 1.0900 0.8700 1.0600 1.0600 -
P/RPS 1.85 1.67 1.39 1.09 0.95 1.25 1.29 27.09%
  QoQ % 10.78% 20.14% 27.52% 14.74% -24.00% -3.10% -
  Horiz. % 143.41% 129.46% 107.75% 84.50% 73.64% 96.90% 100.00%
P/EPS 14.76 12.71 9.75 7.32 6.82 9.25 10.06 29.03%
  QoQ % 16.13% 30.36% 33.20% 7.33% -26.27% -8.05% -
  Horiz. % 146.72% 126.34% 96.92% 72.76% 67.79% 91.95% 100.00%
EY 6.77 7.87 10.26 13.66 14.67 10.81 9.94 -22.54%
  QoQ % -13.98% -23.29% -24.89% -6.88% 35.71% 8.75% -
  Horiz. % 68.11% 79.18% 103.22% 137.42% 147.59% 108.75% 100.00%
DY 3.81 3.26 4.14 5.50 4.60 3.77 2.45 34.12%
  QoQ % 16.87% -21.26% -24.73% 19.57% 22.02% 53.88% -
  Horiz. % 155.51% 133.06% 168.98% 224.49% 187.76% 153.88% 100.00%
P/NAPS 3.96 3.54 2.84 2.18 1.85 2.47 2.52 35.05%
  QoQ % 11.86% 24.65% 30.28% 17.84% -25.10% -1.98% -
  Horiz. % 157.14% 140.48% 112.70% 86.51% 73.41% 98.02% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 30/05/11 -
Price 1.8200 2.3300 1.8000 1.3300 1.0500 0.8900 1.0800 -
P/RPS 1.60 2.11 1.72 1.32 1.15 1.05 1.31 14.22%
  QoQ % -24.17% 22.67% 30.30% 14.78% 9.52% -19.85% -
  Horiz. % 122.14% 161.07% 131.30% 100.76% 87.79% 80.15% 100.00%
P/EPS 12.80 16.10 12.10 8.93 8.23 7.77 10.25 15.92%
  QoQ % -20.50% 33.06% 35.50% 8.51% 5.92% -24.20% -
  Horiz. % 124.88% 157.07% 118.05% 87.12% 80.29% 75.80% 100.00%
EY 7.82 6.21 8.26 11.20 12.16 12.87 9.76 -13.70%
  QoQ % 25.93% -24.82% -26.25% -7.89% -5.52% 31.86% -
  Horiz. % 80.12% 63.63% 84.63% 114.75% 124.59% 131.86% 100.00%
DY 4.40 2.58 3.33 4.51 3.81 4.49 2.41 49.22%
  QoQ % 70.54% -22.52% -26.16% 18.37% -15.14% 86.31% -
  Horiz. % 182.57% 107.05% 138.17% 187.14% 158.09% 186.31% 100.00%
P/NAPS 3.43 4.48 3.53 2.66 2.23 2.07 2.57 21.16%
  QoQ % -23.44% 26.91% 32.71% 19.28% 7.73% -19.46% -
  Horiz. % 133.46% 174.32% 137.35% 103.50% 86.77% 80.54% 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.
 


 

227  493  523  1087 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34-0.035 
 AVI 0.165+0.005 
 ASB 0.185-0.035 
 DSONIC 1.17+0.13 
 SAPNRG 0.20-0.01 
 PWRWELL 0.365-0.045 
 XOX 0.0550.00 
 HSI-C7V 0.265+0.06 
 MYEG 1.13-0.05 
 DSONIC-WA 0.495+0.11 
Partners & Brokers