Highlights

[PADINI] YoY Annualized Quarter Result on 2008-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     -21.85%    YoY -     32.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 558,561 522,949 477,059 383,306 317,173 286,102 244,111 14.79%
  YoY % 6.81% 9.62% 24.46% 20.85% 10.86% 17.20% -
  Horiz. % 228.81% 214.23% 195.43% 157.02% 129.93% 117.20% 100.00%
PBT 104,632 86,280 67,610 57,658 44,061 39,696 26,585 25.64%
  YoY % 21.27% 27.61% 17.26% 30.86% 11.00% 49.32% -
  Horiz. % 393.58% 324.54% 254.32% 216.88% 165.74% 149.32% 100.00%
Tax -29,337 -25,306 -18,077 -15,908 -12,619 -11,915 -7,625 25.17%
  YoY % -15.93% -39.99% -13.63% -26.06% -5.91% -56.26% -
  Horiz. % 384.75% 331.88% 237.08% 208.63% 165.50% 156.26% 100.00%
NP 75,295 60,974 49,533 41,750 31,442 27,781 18,960 25.83%
  YoY % 23.49% 23.10% 18.64% 32.78% 13.18% 46.52% -
  Horiz. % 397.13% 321.59% 261.25% 220.20% 165.83% 146.52% 100.00%
NP to SH 75,295 60,974 49,533 41,715 31,403 27,732 18,872 25.93%
  YoY % 23.49% 23.10% 18.74% 32.84% 13.24% 46.95% -
  Horiz. % 398.98% 323.09% 262.47% 221.04% 166.40% 146.95% 100.00%
Tax Rate 28.04 % 29.33 % 26.74 % 27.59 % 28.64 % 30.02 % 28.68 % -0.38%
  YoY % -4.40% 9.69% -3.08% -3.67% -4.60% 4.67% -
  Horiz. % 97.77% 102.27% 93.24% 96.20% 99.86% 104.67% 100.00%
Total Cost 483,266 461,975 427,526 341,556 285,731 258,321 225,151 13.57%
  YoY % 4.61% 8.06% 25.17% 19.54% 10.61% 14.73% -
  Horiz. % 214.64% 205.18% 189.88% 151.70% 126.91% 114.73% 100.00%
Net Worth 283,014 47,370 203,945 169,847 71,464 117,596 100,634 18.80%
  YoY % 497.44% -76.77% 20.08% 137.67% -39.23% 16.86% -
  Horiz. % 281.23% 47.07% 202.66% 168.78% 71.01% 116.86% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 26,326 5,921 18,420 19,749 16,390 12,577 9,317 18.89%
  YoY % 344.61% -67.86% -6.73% 20.49% 30.32% 34.98% -
  Horiz. % 282.54% 63.55% 197.69% 211.95% 175.91% 134.98% 100.00%
Div Payout % 34.97 % 9.71 % 37.19 % 47.34 % 52.20 % 45.35 % 49.37 % -5.58%
  YoY % 260.14% -73.89% -21.44% -9.31% 15.10% -8.14% -
  Horiz. % 70.83% 19.67% 75.33% 95.89% 105.73% 91.86% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 283,014 47,370 203,945 169,847 71,464 117,596 100,634 18.80%
  YoY % 497.44% -76.77% 20.08% 137.67% -39.23% 16.86% -
  Horiz. % 281.23% 47.07% 202.66% 168.78% 71.01% 116.86% 100.00%
NOSH 658,173 131,585 131,577 131,664 65,563 62,886 62,119 48.17%
  YoY % 400.19% 0.01% -0.07% 100.82% 4.26% 1.23% -
  Horiz. % 1,059.52% 211.83% 211.81% 211.95% 105.54% 101.23% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.48 % 11.66 % 10.38 % 10.89 % 9.91 % 9.71 % 7.77 % 9.61%
  YoY % 15.61% 12.33% -4.68% 9.89% 2.06% 24.97% -
  Horiz. % 173.49% 150.06% 133.59% 140.15% 127.54% 124.97% 100.00%
ROE 26.60 % 128.72 % 24.29 % 24.56 % 43.94 % 23.58 % 18.75 % 6.00%
  YoY % -79.33% 429.93% -1.10% -44.11% 86.34% 25.76% -
  Horiz. % 141.87% 686.51% 129.55% 130.99% 234.35% 125.76% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.87 397.42 362.57 291.12 483.76 454.95 392.97 -22.53%
  YoY % -78.64% 9.61% 24.54% -39.82% 6.33% 15.77% -
  Horiz. % 21.60% 101.13% 92.26% 74.08% 123.10% 115.77% 100.00%
EPS 11.44 9.27 37.64 31.71 24.24 44.10 30.38 -15.02%
  YoY % 23.41% -75.37% 18.70% 30.82% -45.03% 45.16% -
  Horiz. % 37.66% 30.51% 123.90% 104.38% 79.79% 145.16% 100.00%
DPS 4.00 4.50 14.00 15.00 25.00 20.00 15.00 -19.76%
  YoY % -11.11% -67.86% -6.67% -40.00% 25.00% 33.33% -
  Horiz. % 26.67% 30.00% 93.33% 100.00% 166.67% 133.33% 100.00%
NAPS 0.4300 0.3600 1.5500 1.2900 1.0900 1.8700 1.6200 -19.83%
  YoY % 19.44% -76.77% 20.16% 18.35% -41.71% 15.43% -
  Horiz. % 26.54% 22.22% 95.68% 79.63% 67.28% 115.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.90 79.49 72.51 58.26 48.21 43.49 37.10 14.79%
  YoY % 6.81% 9.63% 24.46% 20.85% 10.85% 17.22% -
  Horiz. % 228.84% 214.26% 195.44% 157.04% 129.95% 117.22% 100.00%
EPS 11.44 9.27 7.53 6.34 4.77 4.22 2.87 25.91%
  YoY % 23.41% 23.11% 18.77% 32.91% 13.03% 47.04% -
  Horiz. % 398.61% 323.00% 262.37% 220.91% 166.20% 147.04% 100.00%
DPS 4.00 0.90 2.80 3.00 2.49 1.91 1.42 18.83%
  YoY % 344.44% -67.86% -6.67% 20.48% 30.37% 34.51% -
  Horiz. % 281.69% 63.38% 197.18% 211.27% 175.35% 134.51% 100.00%
NAPS 0.4302 0.0720 0.3100 0.2582 0.1086 0.1787 0.1530 18.79%
  YoY % 497.50% -76.77% 20.06% 137.75% -39.23% 16.80% -
  Horiz. % 281.18% 47.06% 202.61% 168.76% 70.98% 116.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 1.0600 0.7600 0.4800 0.5700 0.0900 0.0000 0.0000 -
P/RPS 1.25 0.19 0.13 0.20 0.02 0.00 0.00 -
  YoY % 557.89% 46.15% -35.00% 900.00% 0.00% 0.00% -
  Horiz. % 6,250.00% 950.00% 650.00% 1,000.00% 100.00% - -
P/EPS 9.27 1.64 1.28 1.80 0.19 0.00 0.00 -
  YoY % 465.24% 28.13% -28.89% 847.37% 0.00% 0.00% -
  Horiz. % 4,878.95% 863.16% 673.68% 947.37% 100.00% - -
EY 10.79 60.97 78.43 55.58 532.19 0.00 0.00 -
  YoY % -82.30% -22.26% 41.11% -89.56% 0.00% 0.00% -
  Horiz. % 2.03% 11.46% 14.74% 10.44% 100.00% - -
DY 3.77 5.92 29.17 26.32 277.78 0.00 0.00 -
  YoY % -36.32% -79.71% 10.83% -90.52% 0.00% 0.00% -
  Horiz. % 1.36% 2.13% 10.50% 9.48% 100.00% - -
P/NAPS 2.47 2.11 0.31 0.44 0.08 0.00 0.00 -
  YoY % 17.06% 580.65% -29.55% 450.00% 0.00% 0.00% -
  Horiz. % 3,087.50% 2,637.50% 387.50% 550.00% 100.00% - -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 - - -
Price 0.8900 0.8200 0.5400 0.5000 0.4800 0.0000 0.0000 -
P/RPS 1.05 0.21 0.15 0.17 0.10 0.00 0.00 -
  YoY % 400.00% 40.00% -11.76% 70.00% 0.00% 0.00% -
  Horiz. % 1,050.00% 210.00% 150.00% 170.00% 100.00% - -
P/EPS 7.78 1.77 1.43 1.58 1.00 0.00 0.00 -
  YoY % 339.55% 23.78% -9.49% 58.00% 0.00% 0.00% -
  Horiz. % 778.00% 177.00% 143.00% 158.00% 100.00% - -
EY 12.85 56.51 69.71 63.37 99.79 0.00 0.00 -
  YoY % -77.26% -18.94% 10.00% -36.50% 0.00% 0.00% -
  Horiz. % 12.88% 56.63% 69.86% 63.50% 100.00% - -
DY 4.49 5.49 25.93 30.00 52.08 0.00 0.00 -
  YoY % -18.21% -78.83% -13.57% -42.40% 0.00% 0.00% -
  Horiz. % 8.62% 10.54% 49.79% 57.60% 100.00% - -
P/NAPS 2.07 2.28 0.35 0.39 0.44 0.00 0.00 -
  YoY % -9.21% 551.43% -10.26% -11.36% 0.00% 0.00% -
  Horiz. % 470.45% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

472  419  506  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 JAG 0.09+0.01 
 CAREPLS 1.49+0.30 
 AIRASIA 0.845+0.02 
 K1 0.485+0.04 
 HLT 0.84+0.145 
 BCMALL 0.285+0.025 
 HLT-WA 0.56+0.12 

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