Highlights

[PADINI] YoY Annualized Quarter Result on 2010-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -10.53%    YoY -     3.68%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 902,790 817,476 761,136 556,910 538,254 517,006 391,616 14.92%
  YoY % 10.44% 7.40% 36.67% 3.47% 4.11% 32.02% -
  Horiz. % 230.53% 208.74% 194.36% 142.21% 137.44% 132.02% 100.00%
PBT 156,396 123,292 151,216 91,830 87,286 91,172 70,752 14.12%
  YoY % 26.85% -18.47% 64.67% 5.21% -4.26% 28.86% -
  Horiz. % 221.05% 174.26% 213.73% 129.79% 123.37% 128.86% 100.00%
Tax -44,122 -34,396 -40,222 -26,164 -23,952 -25,414 -18,270 15.81%
  YoY % -28.28% 14.48% -53.73% -9.24% 5.75% -39.10% -
  Horiz. % 241.50% 188.26% 220.15% 143.21% 131.10% 139.10% 100.00%
NP 112,274 88,896 110,994 65,666 63,334 65,758 52,482 13.50%
  YoY % 26.30% -19.91% 69.03% 3.68% -3.69% 25.30% -
  Horiz. % 213.93% 169.38% 211.49% 125.12% 120.68% 125.30% 100.00%
NP to SH 112,274 88,896 110,994 65,666 63,334 65,758 52,434 13.52%
  YoY % 26.30% -19.91% 69.03% 3.68% -3.69% 25.41% -
  Horiz. % 214.12% 169.54% 211.68% 125.24% 120.79% 125.41% 100.00%
Tax Rate 28.21 % 27.90 % 26.60 % 28.49 % 27.44 % 27.87 % 25.82 % 1.49%
  YoY % 1.11% 4.89% -6.63% 3.83% -1.54% 7.94% -
  Horiz. % 109.26% 108.06% 103.02% 110.34% 106.27% 107.94% 100.00%
Total Cost 790,516 728,580 650,142 491,244 474,920 451,248 339,134 15.13%
  YoY % 8.50% 12.06% 32.35% 3.44% 5.25% 33.06% -
  Horiz. % 233.10% 214.84% 191.71% 144.85% 140.04% 133.06% 100.00%
Net Worth 388,166 355,103 328,954 265,822 224,971 194,721 169,608 14.78%
  YoY % 9.31% 7.95% 23.75% 18.16% 15.53% 14.81% -
  Horiz. % 228.86% 209.37% 193.95% 156.73% 132.64% 114.81% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 85,528 52,607 26,316 - 19,734 21,050 13,147 36.59%
  YoY % 62.58% 99.91% 0.00% 0.00% -6.25% 60.11% -
  Horiz. % 650.51% 400.12% 200.16% 0.00% 150.09% 160.11% 100.00%
Div Payout % 76.18 % 59.18 % 23.71 % - % 31.16 % 32.01 % 25.08 % 20.32%
  YoY % 28.73% 149.60% 0.00% 0.00% -2.66% 27.63% -
  Horiz. % 303.75% 235.96% 94.54% 0.00% 124.24% 127.63% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 388,166 355,103 328,954 265,822 224,971 194,721 169,608 14.78%
  YoY % 9.31% 7.95% 23.75% 18.16% 15.53% 14.81% -
  Horiz. % 228.86% 209.37% 193.95% 156.73% 132.64% 114.81% 100.00%
NOSH 657,909 657,598 657,909 131,595 131,562 131,568 131,479 30.75%
  YoY % 0.05% -0.05% 399.95% 0.03% -0.00% 0.07% -
  Horiz. % 500.39% 500.15% 500.39% 100.09% 100.06% 100.07% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 12.44 % 10.87 % 14.58 % 11.79 % 11.77 % 12.72 % 13.40 % -1.23%
  YoY % 14.44% -25.45% 23.66% 0.17% -7.47% -5.07% -
  Horiz. % 92.84% 81.12% 108.81% 87.99% 87.84% 94.93% 100.00%
ROE 28.92 % 25.03 % 33.74 % 24.70 % 28.15 % 33.77 % 30.91 % -1.10%
  YoY % 15.54% -25.82% 36.60% -12.26% -16.64% 9.25% -
  Horiz. % 93.56% 80.98% 109.16% 79.91% 91.07% 109.25% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 137.22 124.31 115.69 423.20 409.13 392.96 297.85 -12.11%
  YoY % 10.39% 7.45% -72.66% 3.44% 4.11% 31.93% -
  Horiz. % 46.07% 41.74% 38.84% 142.08% 137.36% 131.93% 100.00%
EPS 17.26 13.30 16.88 49.90 48.14 49.98 39.88 -13.02%
  YoY % 29.77% -21.21% -66.17% 3.66% -3.68% 25.33% -
  Horiz. % 43.28% 33.35% 42.33% 125.13% 120.71% 125.33% 100.00%
DPS 13.00 8.00 4.00 0.00 15.00 16.00 10.00 4.47%
  YoY % 62.50% 100.00% 0.00% 0.00% -6.25% 60.00% -
  Horiz. % 130.00% 80.00% 40.00% 0.00% 150.00% 160.00% 100.00%
NAPS 0.5900 0.5400 0.5000 2.0200 1.7100 1.4800 1.2900 -12.21%
  YoY % 9.26% 8.00% -75.25% 18.13% 15.54% 14.73% -
  Horiz. % 45.74% 41.86% 38.76% 156.59% 132.56% 114.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 137.22 124.25 115.69 84.65 81.81 78.58 59.52 14.92%
  YoY % 10.44% 7.40% 36.67% 3.47% 4.11% 32.02% -
  Horiz. % 230.54% 208.75% 194.37% 142.22% 137.45% 132.02% 100.00%
EPS 17.07 13.51 16.87 9.98 9.63 9.99 7.97 13.52%
  YoY % 26.35% -19.92% 69.04% 3.63% -3.60% 25.35% -
  Horiz. % 214.18% 169.51% 211.67% 125.22% 120.83% 125.35% 100.00%
DPS 13.00 8.00 4.00 0.00 3.00 3.20 2.00 36.57%
  YoY % 62.50% 100.00% 0.00% 0.00% -6.25% 60.00% -
  Horiz. % 650.00% 400.00% 200.00% 0.00% 150.00% 160.00% 100.00%
NAPS 0.5900 0.5397 0.5000 0.4040 0.3419 0.2960 0.2578 14.78%
  YoY % 9.32% 7.94% 23.76% 18.16% 15.51% 14.82% -
  Horiz. % 228.86% 209.35% 193.95% 156.71% 132.62% 114.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.8100 1.8500 1.0900 1.0900 0.7500 0.4900 0.6700 -
P/RPS 1.32 1.49 0.94 0.26 0.18 0.12 0.22 34.76%
  YoY % -11.41% 58.51% 261.54% 44.44% 50.00% -45.45% -
  Horiz. % 600.00% 677.27% 427.27% 118.18% 81.82% 54.55% 100.00%
P/EPS 10.61 13.69 6.46 2.18 1.56 0.98 1.68 35.92%
  YoY % -22.50% 111.92% 196.33% 39.74% 59.18% -41.67% -
  Horiz. % 631.55% 814.88% 384.52% 129.76% 92.86% 58.33% 100.00%
EY 9.43 7.31 15.48 45.78 64.19 102.00 59.52 -26.42%
  YoY % 29.00% -52.78% -66.19% -28.68% -37.07% 71.37% -
  Horiz. % 15.84% 12.28% 26.01% 76.92% 107.85% 171.37% 100.00%
DY 7.18 4.32 3.67 0.00 20.00 32.65 14.93 -11.48%
  YoY % 66.20% 17.71% 0.00% 0.00% -38.74% 118.69% -
  Horiz. % 48.09% 28.94% 24.58% 0.00% 133.96% 218.69% 100.00%
P/NAPS 3.07 3.43 2.18 0.54 0.44 0.33 0.52 34.40%
  YoY % -10.50% 57.34% 303.70% 22.73% 33.33% -36.54% -
  Horiz. % 590.38% 659.62% 419.23% 103.85% 84.62% 63.46% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 -
Price 1.6600 1.8100 1.3300 1.0700 0.8500 0.5000 0.7000 -
P/RPS 1.21 1.46 1.15 0.25 0.21 0.13 0.24 30.91%
  YoY % -17.12% 26.96% 360.00% 19.05% 61.54% -45.83% -
  Horiz. % 504.17% 608.33% 479.17% 104.17% 87.50% 54.17% 100.00%
P/EPS 9.73 13.39 7.88 2.14 1.77 1.00 1.76 32.94%
  YoY % -27.33% 69.92% 268.22% 20.90% 77.00% -43.18% -
  Horiz. % 552.84% 760.80% 447.73% 121.59% 100.57% 56.82% 100.00%
EY 10.28 7.47 12.68 46.64 56.64 99.96 56.97 -24.81%
  YoY % 37.62% -41.09% -72.81% -17.66% -43.34% 75.46% -
  Horiz. % 18.04% 13.11% 22.26% 81.87% 99.42% 175.46% 100.00%
DY 7.83 4.42 3.01 0.00 17.65 32.00 14.29 -9.53%
  YoY % 77.15% 46.84% 0.00% 0.00% -44.84% 123.93% -
  Horiz. % 54.79% 30.93% 21.06% 0.00% 123.51% 223.93% 100.00%
P/NAPS 2.81 3.35 2.66 0.53 0.50 0.34 0.54 31.61%
  YoY % -16.12% 25.94% 401.89% 6.00% 47.06% -37.04% -
  Horiz. % 520.37% 620.37% 492.59% 98.15% 92.59% 62.96% 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
 
 

524  170  404  1189 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.085+0.005 
 TRIVE 0.005-0.005 
 ARMADA 0.145+0.01 
 ALAM 0.050.00 
 KNM 0.125+0.01 
 VELESTO 0.13+0.015 
 HIBISCS 0.35+0.01 
 MINETEC 0.135+0.01 
 JAKS 0.81+0.05 
 HSI-C9J 0.17-0.035 

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