Highlights

[PADINI] YoY Annualized Quarter Result on 2010-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -6.54%    YoY -     23.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 789,765 726,112 558,561 522,949 477,059 383,306 317,173 16.41%
  YoY % 8.77% 30.00% 6.81% 9.62% 24.46% 20.85% -
  Horiz. % 249.00% 228.93% 176.11% 164.88% 150.41% 120.85% 100.00%
PBT 117,605 129,689 104,632 86,280 67,610 57,658 44,061 17.76%
  YoY % -9.32% 23.95% 21.27% 27.61% 17.26% 30.86% -
  Horiz. % 266.91% 294.34% 237.47% 195.82% 153.45% 130.86% 100.00%
Tax -32,252 -34,408 -29,337 -25,306 -18,077 -15,908 -12,619 16.91%
  YoY % 6.27% -17.29% -15.93% -39.99% -13.63% -26.06% -
  Horiz. % 255.58% 272.67% 232.48% 200.54% 143.25% 126.06% 100.00%
NP 85,353 95,281 75,295 60,974 49,533 41,750 31,442 18.09%
  YoY % -10.42% 26.54% 23.49% 23.10% 18.64% 32.78% -
  Horiz. % 271.46% 303.04% 239.47% 193.93% 157.54% 132.78% 100.00%
NP to SH 85,353 95,281 75,295 60,974 49,533 41,715 31,403 18.12%
  YoY % -10.42% 26.54% 23.49% 23.10% 18.74% 32.84% -
  Horiz. % 271.80% 303.41% 239.77% 194.17% 157.73% 132.84% 100.00%
Tax Rate 27.42 % 26.53 % 28.04 % 29.33 % 26.74 % 27.59 % 28.64 % -0.72%
  YoY % 3.35% -5.39% -4.40% 9.69% -3.08% -3.67% -
  Horiz. % 95.74% 92.63% 97.91% 102.41% 93.37% 96.33% 100.00%
Total Cost 704,412 630,831 483,266 461,975 427,526 341,556 285,731 16.21%
  YoY % 11.66% 30.53% 4.61% 8.06% 25.17% 19.54% -
  Horiz. % 246.53% 220.78% 169.13% 161.68% 149.63% 119.54% 100.00%
Net Worth 375,008 342,074 283,014 47,370 203,945 169,847 71,464 31.79%
  YoY % 9.63% 20.87% 497.44% -76.77% 20.08% 137.67% -
  Horiz. % 524.75% 478.67% 396.02% 66.29% 285.38% 237.67% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 52,632 39,470 26,326 5,921 18,420 19,749 16,390 21.44%
  YoY % 33.35% 49.92% 344.61% -67.86% -6.73% 20.49% -
  Horiz. % 321.11% 240.81% 160.62% 36.13% 112.38% 120.49% 100.00%
Div Payout % 61.66 % 41.43 % 34.97 % 9.71 % 37.19 % 47.34 % 52.20 % 2.81%
  YoY % 48.83% 18.47% 260.14% -73.89% -21.44% -9.31% -
  Horiz. % 118.12% 79.37% 66.99% 18.60% 71.25% 90.69% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 375,008 342,074 283,014 47,370 203,945 169,847 71,464 31.79%
  YoY % 9.63% 20.87% 497.44% -76.77% 20.08% 137.67% -
  Horiz. % 524.75% 478.67% 396.02% 66.29% 285.38% 237.67% 100.00%
NOSH 657,909 657,836 658,173 131,585 131,577 131,664 65,563 46.81%
  YoY % 0.01% -0.05% 400.19% 0.01% -0.07% 100.82% -
  Horiz. % 1,003.47% 1,003.36% 1,003.87% 200.70% 200.69% 200.82% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.81 % 13.12 % 13.48 % 11.66 % 10.38 % 10.89 % 9.91 % 1.46%
  YoY % -17.61% -2.67% 15.61% 12.33% -4.68% 9.89% -
  Horiz. % 109.08% 132.39% 136.02% 117.66% 104.74% 109.89% 100.00%
ROE 22.76 % 27.85 % 26.60 % 128.72 % 24.29 % 24.56 % 43.94 % -10.38%
  YoY % -18.28% 4.70% -79.33% 429.93% -1.10% -44.11% -
  Horiz. % 51.80% 63.38% 60.54% 292.94% 55.28% 55.89% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 120.04 110.38 84.87 397.42 362.57 291.12 483.76 -20.71%
  YoY % 8.75% 30.06% -78.64% 9.61% 24.54% -39.82% -
  Horiz. % 24.81% 22.82% 17.54% 82.15% 74.95% 60.18% 100.00%
EPS 12.97 14.48 11.44 9.27 37.64 31.71 24.24 -9.89%
  YoY % -10.43% 26.57% 23.41% -75.37% 18.70% 30.82% -
  Horiz. % 53.51% 59.74% 47.19% 38.24% 155.28% 130.82% 100.00%
DPS 8.00 6.00 4.00 4.50 14.00 15.00 25.00 -17.28%
  YoY % 33.33% 50.00% -11.11% -67.86% -6.67% -40.00% -
  Horiz. % 32.00% 24.00% 16.00% 18.00% 56.00% 60.00% 100.00%
NAPS 0.5700 0.5200 0.4300 0.3600 1.5500 1.2900 1.0900 -10.23%
  YoY % 9.62% 20.93% 19.44% -76.77% 20.16% 18.35% -
  Horiz. % 52.29% 47.71% 39.45% 33.03% 142.20% 118.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,746
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 120.07 110.39 84.92 79.51 72.53 58.28 48.22 16.41%
  YoY % 8.77% 29.99% 6.80% 9.62% 24.45% 20.86% -
  Horiz. % 249.00% 228.93% 176.11% 164.89% 150.41% 120.86% 100.00%
EPS 12.98 14.49 11.45 9.27 7.53 6.34 4.77 18.14%
  YoY % -10.42% 26.55% 23.52% 23.11% 18.77% 32.91% -
  Horiz. % 272.12% 303.77% 240.04% 194.34% 157.86% 132.91% 100.00%
DPS 8.00 6.00 4.00 0.90 2.80 3.00 2.49 21.45%
  YoY % 33.33% 50.00% 344.44% -67.86% -6.67% 20.48% -
  Horiz. % 321.29% 240.96% 160.64% 36.14% 112.45% 120.48% 100.00%
NAPS 0.5701 0.5201 0.4303 0.0720 0.3101 0.2582 0.1087 31.78%
  YoY % 9.61% 20.87% 497.64% -76.78% 20.10% 137.53% -
  Horiz. % 524.47% 478.47% 395.86% 66.24% 285.28% 237.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.8900 1.8400 1.0600 0.7600 0.4800 0.5700 0.0900 -
P/RPS 1.57 1.67 1.25 0.19 0.13 0.20 0.02 106.79%
  YoY % -5.99% 33.60% 557.89% 46.15% -35.00% 900.00% -
  Horiz. % 7,850.00% 8,350.00% 6,250.00% 950.00% 650.00% 1,000.00% 100.00%
P/EPS 14.57 12.70 9.27 1.64 1.28 1.80 0.19 105.98%
  YoY % 14.72% 37.00% 465.24% 28.13% -28.89% 847.37% -
  Horiz. % 7,668.42% 6,684.21% 4,878.95% 863.16% 673.68% 947.37% 100.00%
EY 6.86 7.87 10.79 60.97 78.43 55.58 532.19 -51.55%
  YoY % -12.83% -27.06% -82.30% -22.26% 41.11% -89.56% -
  Horiz. % 1.29% 1.48% 2.03% 11.46% 14.74% 10.44% 100.00%
DY 4.23 3.26 3.77 5.92 29.17 26.32 277.78 -50.18%
  YoY % 29.75% -13.53% -36.32% -79.71% 10.83% -90.52% -
  Horiz. % 1.52% 1.17% 1.36% 2.13% 10.50% 9.48% 100.00%
P/NAPS 3.32 3.54 2.47 2.11 0.31 0.44 0.08 85.96%
  YoY % -6.21% 43.32% 17.06% 580.65% -29.55% 450.00% -
  Horiz. % 4,150.00% 4,425.00% 3,087.50% 2,637.50% 387.50% 550.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 -
Price 1.6600 2.3300 0.8900 0.8200 0.5400 0.5000 0.4800 -
P/RPS 1.38 2.11 1.05 0.21 0.15 0.17 0.10 54.81%
  YoY % -34.60% 100.95% 400.00% 40.00% -11.76% 70.00% -
  Horiz. % 1,380.00% 2,110.00% 1,050.00% 210.00% 150.00% 170.00% 100.00%
P/EPS 12.80 16.09 7.78 1.77 1.43 1.58 1.00 52.89%
  YoY % -20.45% 106.81% 339.55% 23.78% -9.49% 58.00% -
  Horiz. % 1,280.00% 1,609.00% 778.00% 177.00% 143.00% 158.00% 100.00%
EY 7.82 6.22 12.85 56.51 69.71 63.37 99.79 -34.56%
  YoY % 25.72% -51.60% -77.26% -18.94% 10.00% -36.50% -
  Horiz. % 7.84% 6.23% 12.88% 56.63% 69.86% 63.50% 100.00%
DY 4.82 2.58 4.49 5.49 25.93 30.00 52.08 -32.72%
  YoY % 86.82% -42.54% -18.21% -78.83% -13.57% -42.40% -
  Horiz. % 9.25% 4.95% 8.62% 10.54% 49.79% 57.60% 100.00%
P/NAPS 2.91 4.48 2.07 2.28 0.35 0.39 0.44 36.97%
  YoY % -35.04% 116.43% -9.21% 551.43% -10.26% -11.36% -
  Horiz. % 661.36% 1,018.18% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
2. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
5. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
8. How can you retire with RM2mil cash in Malaysia? Ant On The Street Blog
PARTNERS & BROKERS