Highlights

[PADINI] YoY Cumulative Quarter Result on 2011-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     31.59%    YoY -     23.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 866,258 789,765 726,112 558,561 522,949 477,059 383,306 14.55%
  YoY % 9.69% 8.77% 30.00% 6.81% 9.62% 24.46% -
  Horiz. % 226.00% 206.04% 189.43% 145.72% 136.43% 124.46% 100.00%
PBT 125,719 117,605 129,689 104,632 86,280 67,610 57,658 13.87%
  YoY % 6.90% -9.32% 23.95% 21.27% 27.61% 17.26% -
  Horiz. % 218.04% 203.97% 224.93% 181.47% 149.64% 117.26% 100.00%
Tax -34,806 -32,252 -34,408 -29,337 -25,306 -18,077 -15,908 13.93%
  YoY % -7.92% 6.27% -17.29% -15.93% -39.99% -13.63% -
  Horiz. % 218.80% 202.74% 216.29% 184.42% 159.08% 113.63% 100.00%
NP 90,913 85,353 95,281 75,295 60,974 49,533 41,750 13.84%
  YoY % 6.51% -10.42% 26.54% 23.49% 23.10% 18.64% -
  Horiz. % 217.76% 204.44% 228.22% 180.35% 146.05% 118.64% 100.00%
NP to SH 90,913 85,353 95,281 75,295 60,974 49,533 41,715 13.86%
  YoY % 6.51% -10.42% 26.54% 23.49% 23.10% 18.74% -
  Horiz. % 217.94% 204.61% 228.41% 180.50% 146.17% 118.74% 100.00%
Tax Rate 27.69 % 27.42 % 26.53 % 28.04 % 29.33 % 26.74 % 27.59 % 0.06%
  YoY % 0.98% 3.35% -5.39% -4.40% 9.69% -3.08% -
  Horiz. % 100.36% 99.38% 96.16% 101.63% 106.31% 96.92% 100.00%
Total Cost 775,345 704,412 630,831 483,266 461,975 427,526 341,556 14.63%
  YoY % 10.07% 11.66% 30.53% 4.61% 8.06% 25.17% -
  Horiz. % 227.00% 206.24% 184.69% 141.49% 135.26% 125.17% 100.00%
Net Worth 387,457 375,008 342,074 283,014 47,370 203,945 169,847 14.73%
  YoY % 3.32% 9.63% 20.87% 497.44% -76.77% 20.08% -
  Horiz. % 228.12% 220.79% 201.40% 166.63% 27.89% 120.08% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 75,649 52,632 39,470 26,326 5,921 18,420 19,749 25.07%
  YoY % 43.73% 33.35% 49.92% 344.61% -67.86% -6.73% -
  Horiz. % 383.04% 266.50% 199.85% 133.30% 29.98% 93.27% 100.00%
Div Payout % 83.21 % 61.66 % 41.43 % 34.97 % 9.71 % 37.19 % 47.34 % 9.85%
  YoY % 34.95% 48.83% 18.47% 260.14% -73.89% -21.44% -
  Horiz. % 175.77% 130.25% 87.52% 73.87% 20.51% 78.56% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 387,457 375,008 342,074 283,014 47,370 203,945 169,847 14.73%
  YoY % 3.32% 9.63% 20.87% 497.44% -76.77% 20.08% -
  Horiz. % 228.12% 220.79% 201.40% 166.63% 27.89% 120.08% 100.00%
NOSH 657,822 657,909 657,836 658,173 131,585 131,577 131,664 30.73%
  YoY % -0.01% 0.01% -0.05% 400.19% 0.01% -0.07% -
  Horiz. % 499.62% 499.69% 499.63% 499.89% 99.94% 99.93% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.49 % 10.81 % 13.12 % 13.48 % 11.66 % 10.38 % 10.89 % -0.62%
  YoY % -2.96% -17.61% -2.67% 15.61% 12.33% -4.68% -
  Horiz. % 96.33% 99.27% 120.48% 123.78% 107.07% 95.32% 100.00%
ROE 23.46 % 22.76 % 27.85 % 26.60 % 128.72 % 24.29 % 24.56 % -0.76%
  YoY % 3.08% -18.28% 4.70% -79.33% 429.93% -1.10% -
  Horiz. % 95.52% 92.67% 113.40% 108.31% 524.10% 98.90% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 131.69 120.04 110.38 84.87 397.42 362.57 291.12 -12.38%
  YoY % 9.71% 8.75% 30.06% -78.64% 9.61% 24.54% -
  Horiz. % 45.24% 41.23% 37.92% 29.15% 136.51% 124.54% 100.00%
EPS 13.82 12.97 14.48 11.44 9.27 37.64 31.71 -12.92%
  YoY % 6.55% -10.43% 26.57% 23.41% -75.37% 18.70% -
  Horiz. % 43.58% 40.90% 45.66% 36.08% 29.23% 118.70% 100.00%
DPS 11.50 8.00 6.00 4.00 4.50 14.00 15.00 -4.33%
  YoY % 43.75% 33.33% 50.00% -11.11% -67.86% -6.67% -
  Horiz. % 76.67% 53.33% 40.00% 26.67% 30.00% 93.33% 100.00%
NAPS 0.5890 0.5700 0.5200 0.4300 0.3600 1.5500 1.2900 -12.24%
  YoY % 3.33% 9.62% 20.93% 19.44% -76.77% 20.16% -
  Horiz. % 45.66% 44.19% 40.31% 33.33% 27.91% 120.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 131.67 120.04 110.37 84.90 79.49 72.51 58.26 14.55%
  YoY % 9.69% 8.76% 30.00% 6.81% 9.63% 24.46% -
  Horiz. % 226.00% 206.04% 189.44% 145.73% 136.44% 124.46% 100.00%
EPS 13.82 12.97 14.48 11.44 9.27 7.53 6.34 13.86%
  YoY % 6.55% -10.43% 26.57% 23.41% 23.11% 18.77% -
  Horiz. % 217.98% 204.57% 228.39% 180.44% 146.21% 118.77% 100.00%
DPS 11.50 8.00 6.00 4.00 0.90 2.80 3.00 25.09%
  YoY % 43.75% 33.33% 50.00% 344.44% -67.86% -6.67% -
  Horiz. % 383.33% 266.67% 200.00% 133.33% 30.00% 93.33% 100.00%
NAPS 0.5889 0.5700 0.5199 0.4302 0.0720 0.3100 0.2582 14.72%
  YoY % 3.32% 9.64% 20.85% 497.50% -76.77% 20.06% -
  Horiz. % 228.08% 220.76% 201.36% 166.62% 27.89% 120.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.9700 1.8900 1.8400 1.0600 0.7600 0.4800 0.5700 -
P/RPS 1.50 1.57 1.67 1.25 0.19 0.13 0.20 39.89%
  YoY % -4.46% -5.99% 33.60% 557.89% 46.15% -35.00% -
  Horiz. % 750.00% 785.00% 835.00% 625.00% 95.00% 65.00% 100.00%
P/EPS 14.25 14.57 12.70 9.27 1.64 1.28 1.80 41.15%
  YoY % -2.20% 14.72% 37.00% 465.24% 28.13% -28.89% -
  Horiz. % 791.67% 809.44% 705.56% 515.00% 91.11% 71.11% 100.00%
EY 7.02 6.86 7.87 10.79 60.97 78.43 55.58 -29.16%
  YoY % 2.33% -12.83% -27.06% -82.30% -22.26% 41.11% -
  Horiz. % 12.63% 12.34% 14.16% 19.41% 109.70% 141.11% 100.00%
DY 5.84 4.23 3.26 3.77 5.92 29.17 26.32 -22.18%
  YoY % 38.06% 29.75% -13.53% -36.32% -79.71% 10.83% -
  Horiz. % 22.19% 16.07% 12.39% 14.32% 22.49% 110.83% 100.00%
P/NAPS 3.34 3.32 3.54 2.47 2.11 0.31 0.44 40.17%
  YoY % 0.60% -6.21% 43.32% 17.06% 580.65% -29.55% -
  Horiz. % 759.09% 754.55% 804.55% 561.36% 479.55% 70.45% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 -
Price 1.8900 1.6600 2.3300 0.8900 0.8200 0.5400 0.5000 -
P/RPS 1.44 1.38 2.11 1.05 0.21 0.15 0.17 42.75%
  YoY % 4.35% -34.60% 100.95% 400.00% 40.00% -11.76% -
  Horiz. % 847.06% 811.76% 1,241.18% 617.65% 123.53% 88.24% 100.00%
P/EPS 13.68 12.80 16.09 7.78 1.77 1.43 1.58 43.27%
  YoY % 6.88% -20.45% 106.81% 339.55% 23.78% -9.49% -
  Horiz. % 865.82% 810.13% 1,018.35% 492.41% 112.03% 90.51% 100.00%
EY 7.31 7.82 6.22 12.85 56.51 69.71 63.37 -30.22%
  YoY % -6.52% 25.72% -51.60% -77.26% -18.94% 10.00% -
  Horiz. % 11.54% 12.34% 9.82% 20.28% 89.17% 110.00% 100.00%
DY 6.08 4.82 2.58 4.49 5.49 25.93 30.00 -23.35%
  YoY % 26.14% 86.82% -42.54% -18.21% -78.83% -13.57% -
  Horiz. % 20.27% 16.07% 8.60% 14.97% 18.30% 86.43% 100.00%
P/NAPS 3.21 2.91 4.48 2.07 2.28 0.35 0.39 42.07%
  YoY % 10.31% -35.04% 116.43% -9.21% 551.43% -10.26% -
  Horiz. % 823.08% 746.15% 1,148.72% 530.77% 584.62% 89.74% 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