Highlights

[PADINI] YoY Cumulative Quarter Result on 2011-03-31 [#3]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 30-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     74.27%    YoY -     16.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 670,249 612,728 556,574 426,415 408,560 378,141 298,835 14.40%
  YoY % 9.39% 10.09% 30.52% 4.37% 8.04% 26.54% -
  Horiz. % 224.29% 205.04% 186.25% 142.69% 136.72% 126.54% 100.00%
PBT 106,259 94,880 107,536 79,269 67,463 61,038 54,351 11.82%
  YoY % 11.99% -11.77% 35.66% 17.50% 10.53% 12.30% -
  Horiz. % 195.51% 174.57% 197.85% 145.85% 124.12% 112.30% 100.00%
Tax -29,009 -25,892 -27,752 -22,050 -18,530 -17,138 -14,284 12.53%
  YoY % -12.04% 6.70% -25.86% -19.00% -8.12% -19.98% -
  Horiz. % 203.09% 181.27% 194.29% 154.37% 129.73% 119.98% 100.00%
NP 77,250 68,988 79,784 57,219 48,933 43,900 40,067 11.56%
  YoY % 11.98% -13.53% 39.44% 16.93% 11.46% 9.57% -
  Horiz. % 192.80% 172.18% 199.13% 142.81% 122.13% 109.57% 100.00%
NP to SH 77,250 68,988 79,784 57,219 48,933 43,900 40,032 11.57%
  YoY % 11.98% -13.53% 39.44% 16.93% 11.46% 9.66% -
  Horiz. % 192.97% 172.33% 199.30% 142.93% 122.23% 109.66% 100.00%
Tax Rate 27.30 % 27.29 % 25.81 % 27.82 % 27.47 % 28.08 % 26.28 % 0.64%
  YoY % 0.04% 5.73% -7.23% 1.27% -2.17% 6.85% -
  Horiz. % 103.88% 103.84% 98.21% 105.86% 104.53% 106.85% 100.00%
Total Cost 592,999 543,740 476,790 369,196 359,627 334,241 258,768 14.81%
  YoY % 9.06% 14.04% 29.14% 2.66% 7.60% 29.17% -
  Horiz. % 229.16% 210.13% 184.25% 142.67% 138.98% 129.17% 100.00%
Net Worth 388,166 368,505 335,533 276,229 242,099 206,603 177,481 13.92%
  YoY % 5.34% 9.83% 21.47% 14.10% 17.18% 16.41% -
  Horiz. % 218.71% 207.63% 189.05% 155.64% 136.41% 116.41% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 59,211 39,482 26,316 13,153 9,868 10,527 6,573 44.22%
  YoY % 49.97% 50.03% 100.07% 33.30% -6.26% 60.15% -
  Horiz. % 900.78% 600.64% 400.35% 200.11% 150.12% 160.15% 100.00%
Div Payout % 76.65 % 57.23 % 32.98 % 22.99 % 20.17 % 23.98 % 16.42 % 29.26%
  YoY % 33.93% 73.53% 43.45% 13.98% -15.89% 46.04% -
  Horiz. % 466.81% 348.54% 200.85% 140.01% 122.84% 146.04% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 388,166 368,505 335,533 276,229 242,099 206,603 177,481 13.92%
  YoY % 5.34% 9.83% 21.47% 14.10% 17.18% 16.41% -
  Horiz. % 218.71% 207.63% 189.05% 155.64% 136.41% 116.41% 100.00%
NOSH 657,909 658,045 657,909 657,689 131,575 131,594 131,467 30.77%
  YoY % -0.02% 0.02% 0.03% 399.86% -0.01% 0.10% -
  Horiz. % 500.43% 500.54% 500.43% 500.27% 100.08% 100.10% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.53 % 11.26 % 14.33 % 13.42 % 11.98 % 11.61 % 13.41 % -2.48%
  YoY % 2.40% -21.42% 6.78% 12.02% 3.19% -13.42% -
  Horiz. % 85.98% 83.97% 106.86% 100.07% 89.34% 86.58% 100.00%
ROE 19.90 % 18.72 % 23.78 % 20.71 % 20.21 % 21.25 % 22.56 % -2.07%
  YoY % 6.30% -21.28% 14.82% 2.47% -4.89% -5.81% -
  Horiz. % 88.21% 82.98% 105.41% 91.80% 89.58% 94.19% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 101.88 93.11 84.60 64.84 310.51 287.35 227.31 -12.51%
  YoY % 9.42% 10.06% 30.48% -79.12% 8.06% 26.41% -
  Horiz. % 44.82% 40.96% 37.22% 28.52% 136.60% 126.41% 100.00%
EPS 11.81 10.49 12.13 8.70 37.19 33.36 30.45 -14.60%
  YoY % 12.58% -13.52% 39.43% -76.61% 11.48% 9.56% -
  Horiz. % 38.78% 34.45% 39.84% 28.57% 122.13% 109.56% 100.00%
DPS 9.00 6.00 4.00 2.00 7.50 8.00 5.00 10.29%
  YoY % 50.00% 50.00% 100.00% -73.33% -6.25% 60.00% -
  Horiz. % 180.00% 120.00% 80.00% 40.00% 150.00% 160.00% 100.00%
NAPS 0.5900 0.5600 0.5100 0.4200 1.8400 1.5700 1.3500 -12.88%
  YoY % 5.36% 9.80% 21.43% -77.17% 17.20% 16.30% -
  Horiz. % 43.70% 41.48% 37.78% 31.11% 136.30% 116.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 101.88 93.13 84.60 64.81 62.10 57.48 45.42 14.41%
  YoY % 9.40% 10.08% 30.54% 4.36% 8.04% 26.55% -
  Horiz. % 224.31% 205.04% 186.26% 142.69% 136.72% 126.55% 100.00%
EPS 11.74 10.49 12.13 8.70 7.44 6.67 6.08 11.58%
  YoY % 11.92% -13.52% 39.43% 16.94% 11.54% 9.70% -
  Horiz. % 193.09% 172.53% 199.51% 143.09% 122.37% 109.70% 100.00%
DPS 9.00 6.00 4.00 2.00 1.50 1.60 1.00 44.20%
  YoY % 50.00% 50.00% 100.00% 33.33% -6.25% 60.00% -
  Horiz. % 900.00% 600.00% 400.00% 200.00% 150.00% 160.00% 100.00%
NAPS 0.5900 0.5601 0.5100 0.4199 0.3680 0.3140 0.2698 13.92%
  YoY % 5.34% 9.82% 21.46% 14.10% 17.20% 16.38% -
  Horiz. % 218.68% 207.60% 189.03% 155.63% 136.40% 116.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.9100 1.9200 1.4500 1.0600 0.7600 0.4700 0.6600 -
P/RPS 1.87 2.06 1.71 1.63 0.24 0.16 0.29 36.41%
  YoY % -9.22% 20.47% 4.91% 579.17% 50.00% -44.83% -
  Horiz. % 644.83% 710.34% 589.66% 562.07% 82.76% 55.17% 100.00%
P/EPS 16.27 18.31 11.96 12.18 2.04 1.41 2.17 39.88%
  YoY % -11.14% 53.09% -1.81% 497.06% 44.68% -35.02% -
  Horiz. % 749.77% 843.78% 551.15% 561.29% 94.01% 64.98% 100.00%
EY 6.15 5.46 8.36 8.21 48.93 70.98 46.14 -28.52%
  YoY % 12.64% -34.69% 1.83% -83.22% -31.07% 53.84% -
  Horiz. % 13.33% 11.83% 18.12% 17.79% 106.05% 153.84% 100.00%
DY 4.71 3.13 2.76 1.89 9.87 17.02 7.58 -7.62%
  YoY % 50.48% 13.41% 46.03% -80.85% -42.01% 124.54% -
  Horiz. % 62.14% 41.29% 36.41% 24.93% 130.21% 224.54% 100.00%
P/NAPS 3.24 3.43 2.84 2.52 0.41 0.30 0.49 36.98%
  YoY % -5.54% 20.77% 12.70% 514.63% 36.67% -38.78% -
  Horiz. % 661.22% 700.00% 579.59% 514.29% 83.67% 61.22% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 30/05/12 30/05/11 27/05/10 28/05/09 29/05/08 -
Price 2.0300 2.0800 1.8000 1.0800 0.7200 0.5900 0.6300 -
P/RPS 1.99 2.23 2.13 1.67 0.23 0.21 0.28 38.64%
  YoY % -10.76% 4.69% 27.54% 626.09% 9.52% -25.00% -
  Horiz. % 710.71% 796.43% 760.71% 596.43% 82.14% 75.00% 100.00%
P/EPS 17.29 19.84 14.84 12.41 1.94 1.77 2.07 42.42%
  YoY % -12.85% 33.69% 19.58% 539.69% 9.60% -14.49% -
  Horiz. % 835.27% 958.45% 716.91% 599.52% 93.72% 85.51% 100.00%
EY 5.78 5.04 6.74 8.06 51.65 56.54 48.33 -29.80%
  YoY % 14.68% -25.22% -16.38% -84.39% -8.65% 16.99% -
  Horiz. % 11.96% 10.43% 13.95% 16.68% 106.87% 116.99% 100.00%
DY 4.43 2.88 2.22 1.85 10.42 13.56 7.94 -9.26%
  YoY % 53.82% 29.73% 20.00% -82.25% -23.16% 70.78% -
  Horiz. % 55.79% 36.27% 27.96% 23.30% 131.23% 170.78% 100.00%
P/NAPS 3.44 3.71 3.53 2.57 0.39 0.38 0.47 39.32%
  YoY % -7.28% 5.10% 37.35% 558.97% 2.63% -19.15% -
  Horiz. % 731.91% 789.36% 751.06% 546.81% 82.98% 80.85% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS