Highlights

[PADINI] YoY 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 -     -30.26%    YoY -     113.76%
Quarter Report


View:


Show?  YoY % Horiz. %

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 177,037 169,538 132,146 114,389 98,918 84,471 76,260 15.06%
  YoY % 4.42% 28.30% 15.52% 15.64% 17.10% 10.77% -
  Horiz. % 232.15% 222.32% 173.28% 150.00% 129.71% 110.77% 100.00%
PBT 21,792 22,153 25,363 18,817 6,572 3,305 9,255 15.33%
  YoY % -1.63% -12.66% 34.79% 186.32% 98.85% -64.29% -
  Horiz. % 235.46% 239.36% 274.05% 203.32% 71.01% 35.71% 100.00%
Tax -6,126 -6,656 -7,287 -6,776 -939 -1,621 -3,181 11.53%
  YoY % 7.96% 8.66% -7.54% -621.62% 42.07% 49.04% -
  Horiz. % 192.58% 209.24% 229.08% 213.01% 29.52% 50.96% 100.00%
NP 15,666 15,497 18,076 12,041 5,633 1,684 6,074 17.09%
  YoY % 1.09% -14.27% 50.12% 113.76% 234.50% -72.28% -
  Horiz. % 257.92% 255.14% 297.60% 198.24% 92.74% 27.72% 100.00%
NP to SH 15,666 15,497 18,076 12,041 5,633 1,683 6,064 17.12%
  YoY % 1.09% -14.27% 50.12% 113.76% 234.70% -72.25% -
  Horiz. % 258.34% 255.56% 298.09% 198.57% 92.89% 27.75% 100.00%
Tax Rate 28.11 % 30.05 % 28.73 % 36.01 % 14.29 % 49.05 % 34.37 % -3.29%
  YoY % -6.46% 4.59% -20.22% 151.99% -70.87% 42.71% -
  Horiz. % 81.79% 87.43% 83.59% 104.77% 41.58% 142.71% 100.00%
Total Cost 161,371 154,041 114,070 102,348 93,285 82,787 70,186 14.87%
  YoY % 4.76% 35.04% 11.45% 9.72% 12.68% 17.95% -
  Horiz. % 229.92% 219.48% 162.53% 145.82% 132.91% 117.95% 100.00%
Net Worth 375,008 342,337 282,642 131,638 204,694 131,641 131,127 19.12%
  YoY % 9.54% 21.12% 114.71% -35.69% 55.49% 0.39% -
  Horiz. % 285.99% 261.07% 215.55% 100.39% 156.10% 100.39% 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 13,158 13,166 13,146 3,949 7,923 13,164 6,556 12.30%
  YoY % -0.07% 0.16% 232.89% -50.16% -39.81% 100.79% -
  Horiz. % 200.69% 200.83% 200.51% 60.23% 120.85% 200.79% 100.00%
Div Payout % 83.99 % 84.96 % 72.73 % 32.80 % 140.66 % 782.19 % 108.12 % -4.12%
  YoY % -1.14% 16.82% 121.74% -76.68% -82.02% 623.45% -
  Horiz. % 77.68% 78.58% 67.27% 30.34% 130.10% 723.45% 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 375,008 342,337 282,642 131,638 204,694 131,641 131,127 19.12%
  YoY % 9.54% 21.12% 114.71% -35.69% 55.49% 0.39% -
  Horiz. % 285.99% 261.07% 215.55% 100.39% 156.10% 100.39% 100.00%
NOSH 657,909 658,340 657,309 131,638 132,060 131,641 65,563 46.81%
  YoY % -0.07% 0.16% 399.33% -0.32% 0.32% 100.79% -
  Horiz. % 1,003.47% 1,004.13% 1,002.55% 200.78% 201.42% 200.79% 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 8.85 % 9.14 % 13.68 % 10.53 % 5.69 % 1.99 % 7.96 % 1.78%
  YoY % -3.17% -33.19% 29.91% 85.06% 185.93% -75.00% -
  Horiz. % 111.18% 114.82% 171.86% 132.29% 71.48% 25.00% 100.00%
ROE 4.18 % 4.53 % 6.40 % 9.15 % 2.75 % 1.28 % 4.62 % -1.65%
  YoY % -7.73% -29.22% -30.05% 232.73% 114.84% -72.29% -
  Horiz. % 90.48% 98.05% 138.53% 198.05% 59.52% 27.71% 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 26.91 25.75 20.10 86.90 74.90 64.17 116.31 -21.63%
  YoY % 4.50% 28.11% -76.87% 16.02% 16.72% -44.83% -
  Horiz. % 23.14% 22.14% 17.28% 74.71% 64.40% 55.17% 100.00%
EPS 2.38 2.36 2.75 1.83 4.27 1.28 4.63 -10.49%
  YoY % 0.85% -14.18% 50.27% -57.14% 233.59% -72.35% -
  Horiz. % 51.40% 50.97% 59.40% 39.52% 92.22% 27.65% 100.00%
DPS 2.00 2.00 2.00 3.00 6.00 10.00 10.00 -23.51%
  YoY % 0.00% 0.00% -33.33% -50.00% -40.00% 0.00% -
  Horiz. % 20.00% 20.00% 20.00% 30.00% 60.00% 100.00% 100.00%
NAPS 0.5700 0.5200 0.4300 1.0000 1.5500 1.0000 2.0000 -18.86%
  YoY % 9.62% 20.93% -57.00% -35.48% 55.00% -50.00% -
  Horiz. % 28.50% 26.00% 21.50% 50.00% 77.50% 50.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 26.91 25.77 20.09 17.39 15.04 12.84 11.59 15.06%
  YoY % 4.42% 28.27% 15.53% 15.62% 17.13% 10.79% -
  Horiz. % 232.18% 222.35% 173.34% 150.04% 129.77% 110.79% 100.00%
EPS 2.38 2.36 2.75 1.83 0.86 0.26 0.92 17.15%
  YoY % 0.85% -14.18% 50.27% 112.79% 230.77% -71.74% -
  Horiz. % 258.70% 256.52% 298.91% 198.91% 93.48% 28.26% 100.00%
DPS 2.00 2.00 2.00 0.60 1.20 2.00 1.00 12.23%
  YoY % 0.00% 0.00% 233.33% -50.00% -40.00% 100.00% -
  Horiz. % 200.00% 200.00% 200.00% 60.00% 120.00% 200.00% 100.00%
NAPS 0.5700 0.5203 0.4296 0.2001 0.3111 0.2001 0.1993 19.12%
  YoY % 9.55% 21.11% 114.69% -35.68% 55.47% 0.40% -
  Horiz. % 286.00% 261.06% 215.55% 100.40% 156.10% 100.40% 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 7.02 7.14 5.27 0.87 0.64 0.89 0.08 110.66%
  YoY % -1.68% 35.48% 505.75% 35.94% -28.09% 1,012.50% -
  Horiz. % 8,775.00% 8,925.00% 6,587.50% 1,087.50% 800.00% 1,112.50% 100.00%
P/EPS 79.37 78.17 38.55 8.31 11.25 44.58 0.97 108.22%
  YoY % 1.54% 102.78% 363.90% -26.13% -74.76% 4,495.88% -
  Horiz. % 8,182.47% 8,058.76% 3,974.23% 856.70% 1,159.79% 4,595.88% 100.00%
EY 1.26 1.28 2.59 12.04 8.89 2.24 102.77 -51.95%
  YoY % -1.56% -50.58% -78.49% 35.43% 296.88% -97.82% -
  Horiz. % 1.23% 1.25% 2.52% 11.72% 8.65% 2.18% 100.00%
DY 1.06 1.09 1.89 3.95 12.50 17.54 111.11 -53.91%
  YoY % -2.75% -42.33% -52.15% -68.40% -28.73% -84.21% -
  Horiz. % 0.95% 0.98% 1.70% 3.56% 11.25% 15.79% 100.00%
P/NAPS 3.32 3.54 2.47 0.76 0.31 0.57 0.05 101.10%
  YoY % -6.21% 43.32% 225.00% 145.16% -45.61% 1,040.00% -
  Horiz. % 6,640.00% 7,080.00% 4,940.00% 1,520.00% 620.00% 1,140.00% 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 6.17 9.05 4.43 0.94 0.72 0.78 0.41 57.06%
  YoY % -31.82% 104.29% 371.28% 30.56% -7.69% 90.24% -
  Horiz. % 1,504.88% 2,207.32% 1,080.49% 229.27% 175.61% 190.24% 100.00%
P/EPS 69.71 98.98 32.36 8.96 12.66 39.11 5.19 54.12%
  YoY % -29.57% 205.87% 261.16% -29.23% -67.63% 653.56% -
  Horiz. % 1,343.16% 1,907.13% 623.51% 172.64% 243.93% 753.56% 100.00%
EY 1.43 1.01 3.09 11.15 7.90 2.56 19.27 -35.15%
  YoY % 41.58% -67.31% -72.29% 41.14% 208.59% -86.72% -
  Horiz. % 7.42% 5.24% 16.04% 57.86% 41.00% 13.28% 100.00%
DY 1.20 0.86 2.25 3.66 11.11 20.00 20.83 -37.83%
  YoY % 39.53% -61.78% -38.52% -67.06% -44.45% -3.98% -
  Horiz. % 5.76% 4.13% 10.80% 17.57% 53.34% 96.02% 100.00%
P/NAPS 2.91 4.48 2.07 0.82 0.35 0.50 0.24 51.51%
  YoY % -35.04% 116.43% 152.44% 134.29% -30.00% 108.33% -
  Horiz. % 1,212.50% 1,866.67% 862.50% 341.67% 145.83% 208.33% 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
 
 

319  103  332  1533 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINETEC 0.14+0.015 
 ARMADA 0.145+0.01 
 JAKS 0.825+0.065 
 MCT 0.165+0.03 
 HIBISCS 0.345+0.005 
 HSI-C9J 0.18-0.025 
 SAPNRG 0.080.00 
 HSI-H8M 0.575+0.035 
 DSONIC-WA 0.29+0.015 
 VELESTO 0.12+0.005 

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