Highlights

[PADINI] QoQ TTM Result on 2010-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     12.92%    YoY -     19.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 532,277 518,858 522,949 507,478 487,683 488,767 477,059 7.55%
  QoQ % 2.59% -0.78% 3.05% 4.06% -0.22% 2.45% -
  Horiz. % 111.57% 108.76% 109.62% 106.38% 102.23% 102.45% 100.00%
PBT 88,552 84,900 86,280 74,035 65,668 69,937 67,611 19.65%
  QoQ % 4.30% -1.60% 16.54% 12.74% -6.10% 3.44% -
  Horiz. % 130.97% 125.57% 127.61% 109.50% 97.13% 103.44% 100.00%
Tax -26,412 -25,724 -25,306 -19,469 -17,346 -18,367 -18,077 28.67%
  QoQ % -2.67% -1.65% -29.98% -12.24% 5.56% -1.60% -
  Horiz. % 146.11% 142.30% 139.99% 107.70% 95.96% 101.60% 100.00%
NP 62,140 59,176 60,974 54,566 48,322 51,570 49,534 16.27%
  QoQ % 5.01% -2.95% 11.74% 12.92% -6.30% 4.11% -
  Horiz. % 125.45% 119.47% 123.10% 110.16% 97.55% 104.11% 100.00%
NP to SH 62,140 59,176 60,974 54,566 48,322 51,570 49,534 16.27%
  QoQ % 5.01% -2.95% 11.74% 12.92% -6.30% 4.11% -
  Horiz. % 125.45% 119.47% 123.10% 110.16% 97.55% 104.11% 100.00%
Tax Rate 29.83 % 30.30 % 29.33 % 26.30 % 26.41 % 26.26 % 26.74 % 7.54%
  QoQ % -1.55% 3.31% 11.52% -0.42% 0.57% -1.80% -
  Horiz. % 111.56% 113.31% 109.69% 98.35% 98.77% 98.20% 100.00%
Total Cost 470,137 459,682 461,975 452,912 439,361 437,197 427,525 6.52%
  QoQ % 2.27% -0.50% 2.00% 3.08% 0.49% 2.26% -
  Horiz. % 109.97% 107.52% 108.06% 105.94% 102.77% 102.26% 100.00%
Net Worth 263,106 131,534 131,638 131,600 225,133 223,709 204,694 18.16%
  QoQ % 100.03% -0.08% 0.03% -41.55% 0.64% 9.29% -
  Horiz. % 128.54% 64.26% 64.31% 64.29% 109.99% 109.29% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,949 3,949 3,949 7,923 7,923 18,453 28,983 -73.42%
  QoQ % 0.00% 0.00% -50.16% 0.00% -57.06% -36.33% -
  Horiz. % 13.63% 13.63% 13.63% 27.34% 27.34% 63.67% 100.00%
Div Payout % 6.36 % 6.67 % 6.48 % 14.52 % 16.40 % 35.78 % 58.51 % -77.13%
  QoQ % -4.65% 2.93% -55.37% -11.46% -54.16% -38.85% -
  Horiz. % 10.87% 11.40% 11.08% 24.82% 28.03% 61.15% 100.00%
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 263,106 131,534 131,638 131,600 225,133 223,709 204,694 18.16%
  QoQ % 100.03% -0.08% 0.03% -41.55% 0.64% 9.29% -
  Horiz. % 128.54% 64.26% 64.31% 64.29% 109.99% 109.29% 100.00%
NOSH 131,553 131,534 131,638 131,600 131,657 131,593 132,060 -0.26%
  QoQ % 0.01% -0.08% 0.03% -0.04% 0.05% -0.35% -
  Horiz. % 99.62% 99.60% 99.68% 99.65% 99.69% 99.65% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.67 % 11.41 % 11.66 % 10.75 % 9.91 % 10.55 % 10.38 % 8.10%
  QoQ % 2.28% -2.14% 8.47% 8.48% -6.07% 1.64% -
  Horiz. % 112.43% 109.92% 112.33% 103.56% 95.47% 101.64% 100.00%
ROE 23.62 % 44.99 % 46.32 % 41.46 % 21.46 % 23.05 % 24.20 % -1.60%
  QoQ % -47.50% -2.87% 11.72% 93.20% -6.90% -4.75% -
  Horiz. % 97.60% 185.91% 191.40% 171.32% 88.68% 95.25% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 404.61 394.47 397.26 385.62 370.42 371.42 361.24 7.83%
  QoQ % 2.57% -0.70% 3.02% 4.10% -0.27% 2.82% -
  Horiz. % 112.01% 109.20% 109.97% 106.75% 102.54% 102.82% 100.00%
EPS 47.24 44.99 46.32 41.46 36.70 39.19 37.51 16.57%
  QoQ % 5.00% -2.87% 11.72% 12.97% -6.35% 4.48% -
  Horiz. % 125.94% 119.94% 123.49% 110.53% 97.84% 104.48% 100.00%
DPS 3.00 3.00 3.00 6.00 6.00 14.00 22.00 -73.41%
  QoQ % 0.00% 0.00% -50.00% 0.00% -57.14% -36.36% -
  Horiz. % 13.64% 13.64% 13.64% 27.27% 27.27% 63.64% 100.00%
NAPS 2.0000 1.0000 1.0000 1.0000 1.7100 1.7000 1.5500 18.47%
  QoQ % 100.00% 0.00% 0.00% -41.52% 0.59% 9.68% -
  Horiz. % 129.03% 64.52% 64.52% 64.52% 110.32% 109.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 80.90 78.86 79.49 77.13 74.13 74.29 72.51 7.55%
  QoQ % 2.59% -0.79% 3.06% 4.05% -0.22% 2.45% -
  Horiz. % 111.57% 108.76% 109.63% 106.37% 102.23% 102.45% 100.00%
EPS 9.45 8.99 9.27 8.29 7.34 7.84 7.53 16.30%
  QoQ % 5.12% -3.02% 11.82% 12.94% -6.38% 4.12% -
  Horiz. % 125.50% 119.39% 123.11% 110.09% 97.48% 104.12% 100.00%
DPS 0.60 0.60 0.60 1.20 1.20 2.80 4.41 -73.45%
  QoQ % 0.00% 0.00% -50.00% 0.00% -57.14% -36.51% -
  Horiz. % 13.61% 13.61% 13.61% 27.21% 27.21% 63.49% 100.00%
NAPS 0.3999 0.1999 0.2001 0.2000 0.3422 0.3400 0.3111 18.17%
  QoQ % 100.05% -0.10% 0.05% -41.55% 0.65% 9.29% -
  Horiz. % 128.54% 64.26% 64.32% 64.29% 110.00% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.0900 0.9100 0.7600 0.7600 0.7500 0.6000 0.4800 -
P/RPS 0.27 0.23 0.19 0.20 0.20 0.16 0.13 62.57%
  QoQ % 17.39% 21.05% -5.00% 0.00% 25.00% 23.08% -
  Horiz. % 207.69% 176.92% 146.15% 153.85% 153.85% 123.08% 100.00%
P/EPS 2.31 2.02 1.64 1.83 2.04 1.53 1.28 48.07%
  QoQ % 14.36% 23.17% -10.38% -10.29% 33.33% 19.53% -
  Horiz. % 180.47% 157.81% 128.12% 142.97% 159.38% 119.53% 100.00%
EY 43.34 49.44 60.95 54.56 48.94 65.31 78.14 -32.42%
  QoQ % -12.34% -18.88% 11.71% 11.48% -25.07% -16.42% -
  Horiz. % 55.46% 63.27% 78.00% 69.82% 62.63% 83.58% 100.00%
DY 2.75 3.30 3.95 7.89 8.00 23.33 45.83 -84.59%
  QoQ % -16.67% -16.46% -49.94% -1.38% -65.71% -49.09% -
  Horiz. % 6.00% 7.20% 8.62% 17.22% 17.46% 50.91% 100.00%
P/NAPS 0.55 0.91 0.76 0.76 0.44 0.35 0.31 46.40%
  QoQ % -39.56% 19.74% 0.00% 72.73% 25.71% 12.90% -
  Horiz. % 177.42% 293.55% 245.16% 245.16% 141.94% 112.90% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 27/05/10 25/02/10 25/11/09 27/08/09 -
Price 1.0700 1.0000 0.8200 0.7200 0.8500 0.6100 0.5400 -
P/RPS 0.26 0.25 0.21 0.19 0.23 0.16 0.15 44.15%
  QoQ % 4.00% 19.05% 10.53% -17.39% 43.75% 6.67% -
  Horiz. % 173.33% 166.67% 140.00% 126.67% 153.33% 106.67% 100.00%
P/EPS 2.27 2.22 1.77 1.74 2.32 1.56 1.44 35.34%
  QoQ % 2.25% 25.42% 1.72% -25.00% 48.72% 8.33% -
  Horiz. % 157.64% 154.17% 122.92% 120.83% 161.11% 108.33% 100.00%
EY 44.15 44.99 56.49 57.59 43.18 64.24 69.46 -26.01%
  QoQ % -1.87% -20.36% -1.91% 33.37% -32.78% -7.52% -
  Horiz. % 63.56% 64.77% 81.33% 82.91% 62.17% 92.48% 100.00%
DY 2.80 3.00 3.66 8.33 7.06 22.95 40.74 -83.14%
  QoQ % -6.67% -18.03% -56.06% 17.99% -69.24% -43.67% -
  Horiz. % 6.87% 7.36% 8.98% 20.45% 17.33% 56.33% 100.00%
P/NAPS 0.54 1.00 0.82 0.72 0.50 0.36 0.35 33.42%
  QoQ % -46.00% 21.95% 13.89% 44.00% 38.89% 2.86% -
  Horiz. % 154.29% 285.71% 234.29% 205.71% 142.86% 102.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS