Highlights

[PADINI] YoY Annualized Quarter Result on 2007-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     -7.06%    YoY -     13.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 522,949 477,059 383,306 317,173 286,102 244,111 208,516 16.55%
  YoY % 9.62% 24.46% 20.85% 10.86% 17.20% 17.07% -
  Horiz. % 250.80% 228.79% 183.83% 152.11% 137.21% 117.07% 100.00%
PBT 86,280 67,610 57,658 44,061 39,696 26,585 11,091 40.74%
  YoY % 27.61% 17.26% 30.86% 11.00% 49.32% 139.70% -
  Horiz. % 777.93% 609.59% 519.86% 397.27% 357.91% 239.70% 100.00%
Tax -25,306 -18,077 -15,908 -12,619 -11,915 -7,625 -4,075 35.56%
  YoY % -39.99% -13.63% -26.06% -5.91% -56.26% -87.12% -
  Horiz. % 621.01% 443.61% 390.38% 309.67% 292.39% 187.12% 100.00%
NP 60,974 49,533 41,750 31,442 27,781 18,960 7,016 43.36%
  YoY % 23.10% 18.64% 32.78% 13.18% 46.52% 170.24% -
  Horiz. % 869.07% 706.00% 595.07% 448.15% 395.97% 270.24% 100.00%
NP to SH 60,974 49,533 41,715 31,403 27,732 18,872 7,016 43.36%
  YoY % 23.10% 18.74% 32.84% 13.24% 46.95% 168.99% -
  Horiz. % 869.07% 706.00% 594.57% 447.59% 395.27% 268.99% 100.00%
Tax Rate 29.33 % 26.74 % 27.59 % 28.64 % 30.02 % 28.68 % 36.74 % -3.68%
  YoY % 9.69% -3.08% -3.67% -4.60% 4.67% -21.94% -
  Horiz. % 79.83% 72.78% 75.10% 77.95% 81.71% 78.06% 100.00%
Total Cost 461,975 427,526 341,556 285,731 258,321 225,151 201,500 14.82%
  YoY % 8.06% 25.17% 19.54% 10.61% 14.73% 11.74% -
  Horiz. % 229.27% 212.17% 169.51% 141.80% 128.20% 111.74% 100.00%
Net Worth 47,370 203,945 169,847 71,464 117,596 100,634 85,798 -9.42%
  YoY % -76.77% 20.08% 137.67% -39.23% 16.86% 17.29% -
  Horiz. % 55.21% 237.70% 197.96% 83.29% 137.06% 117.29% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,921 18,420 19,749 16,390 12,577 9,317 6,084 -0.45%
  YoY % -67.86% -6.73% 20.49% 30.32% 34.98% 53.13% -
  Horiz. % 97.31% 302.73% 324.56% 269.37% 206.69% 153.13% 100.00%
Div Payout % 9.71 % 37.19 % 47.34 % 52.20 % 45.35 % 49.37 % 86.73 % -30.56%
  YoY % -73.89% -21.44% -9.31% 15.10% -8.14% -43.08% -
  Horiz. % 11.20% 42.88% 54.58% 60.19% 52.29% 56.92% 100.00%
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 47,370 203,945 169,847 71,464 117,596 100,634 85,798 -9.42%
  YoY % -76.77% 20.08% 137.67% -39.23% 16.86% 17.29% -
  Horiz. % 55.21% 237.70% 197.96% 83.29% 137.06% 117.29% 100.00%
NOSH 131,585 131,577 131,664 65,563 62,886 62,119 60,849 13.71%
  YoY % 0.01% -0.07% 100.82% 4.26% 1.23% 2.09% -
  Horiz. % 216.25% 216.23% 216.38% 107.75% 103.35% 102.09% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.66 % 10.38 % 10.89 % 9.91 % 9.71 % 7.77 % 3.36 % 23.03%
  YoY % 12.33% -4.68% 9.89% 2.06% 24.97% 131.25% -
  Horiz. % 347.02% 308.93% 324.11% 294.94% 288.99% 231.25% 100.00%
ROE 128.72 % 24.29 % 24.56 % 43.94 % 23.58 % 18.75 % 8.18 % 58.27%
  YoY % 429.93% -1.10% -44.11% 86.34% 25.76% 129.22% -
  Horiz. % 1,573.59% 296.94% 300.24% 537.16% 288.26% 229.22% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 397.42 362.57 291.12 483.76 454.95 392.97 342.67 2.50%
  YoY % 9.61% 24.54% -39.82% 6.33% 15.77% 14.68% -
  Horiz. % 115.98% 105.81% 84.96% 141.17% 132.77% 114.68% 100.00%
EPS 9.27 37.64 31.71 24.24 44.10 30.38 11.53 -3.57%
  YoY % -75.37% 18.70% 30.82% -45.03% 45.16% 163.49% -
  Horiz. % 80.40% 326.45% 275.02% 210.23% 382.48% 263.49% 100.00%
DPS 4.50 14.00 15.00 25.00 20.00 15.00 10.00 -12.46%
  YoY % -67.86% -6.67% -40.00% 25.00% 33.33% 50.00% -
  Horiz. % 45.00% 140.00% 150.00% 250.00% 200.00% 150.00% 100.00%
NAPS 0.3600 1.5500 1.2900 1.0900 1.8700 1.6200 1.4100 -20.34%
  YoY % -76.77% 20.16% 18.35% -41.71% 15.43% 14.89% -
  Horiz. % 25.53% 109.93% 91.49% 77.30% 132.62% 114.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 79.49 72.51 58.26 48.21 43.49 37.10 31.69 16.56%
  YoY % 9.63% 24.46% 20.85% 10.85% 17.22% 17.07% -
  Horiz. % 250.84% 228.81% 183.84% 152.13% 137.24% 117.07% 100.00%
EPS 9.27 7.53 6.34 4.77 4.22 2.87 1.07 43.29%
  YoY % 23.11% 18.77% 32.91% 13.03% 47.04% 168.22% -
  Horiz. % 866.36% 703.74% 592.52% 445.79% 394.39% 268.22% 100.00%
DPS 0.90 2.80 3.00 2.49 1.91 1.42 0.92 -0.37%
  YoY % -67.86% -6.67% 20.48% 30.37% 34.51% 54.35% -
  Horiz. % 97.83% 304.35% 326.09% 270.65% 207.61% 154.35% 100.00%
NAPS 0.0720 0.3100 0.2582 0.1086 0.1787 0.1530 0.1304 -9.42%
  YoY % -76.77% 20.06% 137.75% -39.23% 16.80% 17.33% -
  Horiz. % 55.21% 237.73% 198.01% 83.28% 137.04% 117.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 - - - -
Price 0.7600 0.4800 0.5700 0.0900 0.0000 0.0000 0.0000 -
P/RPS 0.19 0.13 0.20 0.02 0.00 0.00 0.00 -
  YoY % 46.15% -35.00% 900.00% 0.00% 0.00% 0.00% -
  Horiz. % 950.00% 650.00% 1,000.00% 100.00% - - -
P/EPS 1.64 1.28 1.80 0.19 0.00 0.00 0.00 -
  YoY % 28.13% -28.89% 847.37% 0.00% 0.00% 0.00% -
  Horiz. % 863.16% 673.68% 947.37% 100.00% - - -
EY 60.97 78.43 55.58 532.19 0.00 0.00 0.00 -
  YoY % -22.26% 41.11% -89.56% 0.00% 0.00% 0.00% -
  Horiz. % 11.46% 14.74% 10.44% 100.00% - - -
DY 5.92 29.17 26.32 277.78 0.00 0.00 0.00 -
  YoY % -79.71% 10.83% -90.52% 0.00% 0.00% 0.00% -
  Horiz. % 2.13% 10.50% 9.48% 100.00% - - -
P/NAPS 2.11 0.31 0.44 0.08 0.00 0.00 0.00 -
  YoY % 580.65% -29.55% 450.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,637.50% 387.50% 550.00% 100.00% - - -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 30/08/07 - - - -
Price 0.8200 0.5400 0.5000 0.4800 0.0000 0.0000 0.0000 -
P/RPS 0.21 0.15 0.17 0.10 0.00 0.00 0.00 -
  YoY % 40.00% -11.76% 70.00% 0.00% 0.00% 0.00% -
  Horiz. % 210.00% 150.00% 170.00% 100.00% - - -
P/EPS 1.77 1.43 1.58 1.00 0.00 0.00 0.00 -
  YoY % 23.78% -9.49% 58.00% 0.00% 0.00% 0.00% -
  Horiz. % 177.00% 143.00% 158.00% 100.00% - - -
EY 56.51 69.71 63.37 99.79 0.00 0.00 0.00 -
  YoY % -18.94% 10.00% -36.50% 0.00% 0.00% 0.00% -
  Horiz. % 56.63% 69.86% 63.50% 100.00% - - -
DY 5.49 25.93 30.00 52.08 0.00 0.00 0.00 -
  YoY % -78.83% -13.57% -42.40% 0.00% 0.00% 0.00% -
  Horiz. % 10.54% 49.79% 57.60% 100.00% - - -
P/NAPS 2.28 0.35 0.39 0.44 0.00 0.00 0.00 -
  YoY % 551.43% -10.26% -11.36% 0.00% 0.00% 0.00% -
  Horiz. % 518.18% 79.55% 88.64% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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