Highlights

[PADINI] YoY Quarter Result on 2009-12-31 [#2]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -42.82%    YoY -     -21.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 207,682 202,453 141,814 128,395 129,479 102,619 84,166 16.23%
  YoY % 2.58% 42.76% 10.45% -0.84% 26.17% 21.92% -
  Horiz. % 246.75% 240.54% 168.49% 152.55% 153.84% 121.92% 100.00%
PBT 27,166 38,868 20,264 16,612 20,881 19,949 15,724 9.53%
  YoY % -30.11% 91.81% 21.98% -20.44% 4.67% 26.87% -
  Horiz. % 172.77% 247.19% 128.87% 105.65% 132.80% 126.87% 100.00%
Tax -8,030 -10,317 -5,780 -5,092 -6,113 -5,263 -4,106 11.82%
  YoY % 22.17% -78.49% -13.51% 16.70% -16.15% -28.18% -
  Horiz. % 195.57% 251.27% 140.77% 124.01% 148.88% 128.18% 100.00%
NP 19,136 28,551 14,484 11,520 14,768 14,686 11,618 8.66%
  YoY % -32.98% 97.12% 25.73% -21.99% 0.56% 26.41% -
  Horiz. % 164.71% 245.75% 124.67% 99.16% 127.11% 126.41% 100.00%
NP to SH 19,136 28,551 14,484 11,520 14,768 14,673 11,605 8.68%
  YoY % -32.98% 97.12% 25.73% -21.99% 0.65% 26.44% -
  Horiz. % 164.89% 246.02% 124.81% 99.27% 127.26% 126.44% 100.00%
Tax Rate 29.56 % 26.54 % 28.52 % 30.65 % 29.28 % 26.38 % 26.11 % 2.09%
  YoY % 11.38% -6.94% -6.95% 4.68% 10.99% 1.03% -
  Horiz. % 113.21% 101.65% 109.23% 117.39% 112.14% 101.03% 100.00%
Total Cost 188,546 173,902 127,330 116,875 114,711 87,933 72,548 17.24%
  YoY % 8.42% 36.58% 8.95% 1.89% 30.45% 21.21% -
  Horiz. % 259.89% 239.71% 175.51% 161.10% 158.12% 121.21% 100.00%
Net Worth 355,757 328,954 265,737 225,133 194,800 169,759 131,669 18.00%
  YoY % 8.15% 23.79% 18.04% 15.57% 14.75% 28.93% -
  Horiz. % 270.19% 249.83% 201.82% 170.98% 147.95% 128.93% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,176 13,158 - 9,874 10,529 6,579 6,454 12.62%
  YoY % 0.14% 0.00% 0.00% -6.23% 60.03% 1.94% -
  Horiz. % 204.14% 203.86% 0.00% 152.99% 163.14% 101.94% 100.00%
Div Payout % 68.86 % 46.09 % - % 85.71 % 71.30 % 44.84 % 55.62 % 3.62%
  YoY % 49.40% 0.00% 0.00% 20.21% 59.01% -19.38% -
  Horiz. % 123.80% 82.87% 0.00% 154.10% 128.19% 80.62% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 355,757 328,954 265,737 225,133 194,800 169,759 131,669 18.00%
  YoY % 8.15% 23.79% 18.04% 15.57% 14.75% 28.93% -
  Horiz. % 270.19% 249.83% 201.82% 170.98% 147.95% 128.93% 100.00%
NOSH 658,809 657,909 131,553 131,657 131,622 131,596 64,543 47.23%
  YoY % 0.14% 400.11% -0.08% 0.03% 0.02% 103.89% -
  Horiz. % 1,020.71% 1,019.32% 203.82% 203.98% 203.93% 203.89% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.21 % 14.10 % 10.21 % 8.97 % 11.41 % 14.31 % 13.80 % -6.51%
  YoY % -34.68% 38.10% 13.82% -21.38% -20.27% 3.70% -
  Horiz. % 66.74% 102.17% 73.99% 65.00% 82.68% 103.70% 100.00%
ROE 5.38 % 8.68 % 5.45 % 5.12 % 7.58 % 8.64 % 8.81 % -7.88%
  YoY % -38.02% 59.27% 6.45% -32.45% -12.27% -1.93% -
  Horiz. % 61.07% 98.52% 61.86% 58.12% 86.04% 98.07% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.52 30.77 107.80 97.52 98.37 77.98 130.40 -21.06%
  YoY % 2.44% -71.46% 10.54% -0.86% 26.15% -40.20% -
  Horiz. % 24.17% 23.60% 82.67% 74.79% 75.44% 59.80% 100.00%
EPS 2.91 4.34 11.01 8.75 11.22 11.15 17.98 -26.16%
  YoY % -32.95% -60.58% 25.83% -22.01% 0.63% -37.99% -
  Horiz. % 16.18% 24.14% 61.23% 48.67% 62.40% 62.01% 100.00%
DPS 2.00 2.00 0.00 7.50 8.00 5.00 10.00 -23.51%
  YoY % 0.00% 0.00% 0.00% -6.25% 60.00% -50.00% -
  Horiz. % 20.00% 20.00% 0.00% 75.00% 80.00% 50.00% 100.00%
NAPS 0.5400 0.5000 2.0200 1.7100 1.4800 1.2900 2.0400 -19.85%
  YoY % 8.00% -75.25% 18.13% 15.54% 14.73% -36.76% -
  Horiz. % 26.47% 24.51% 99.02% 83.82% 72.55% 63.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 31.57 30.77 21.56 19.52 19.68 15.60 12.79 16.24%
  YoY % 2.60% 42.72% 10.45% -0.81% 26.15% 21.97% -
  Horiz. % 246.83% 240.58% 168.57% 152.62% 153.87% 121.97% 100.00%
EPS 2.91 4.34 2.20 1.75 2.24 2.23 1.76 8.73%
  YoY % -32.95% 97.27% 25.71% -21.88% 0.45% 26.70% -
  Horiz. % 165.34% 246.59% 125.00% 99.43% 127.27% 126.70% 100.00%
DPS 2.00 2.00 0.00 1.50 1.60 1.00 0.98 12.61%
  YoY % 0.00% 0.00% 0.00% -6.25% 60.00% 2.04% -
  Horiz. % 204.08% 204.08% 0.00% 153.06% 163.27% 102.04% 100.00%
NAPS 0.5407 0.5000 0.4039 0.3422 0.2961 0.2580 0.2001 18.00%
  YoY % 8.14% 23.79% 18.03% 15.57% 14.77% 28.94% -
  Horiz. % 270.21% 249.88% 201.85% 171.01% 147.98% 128.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.8500 1.0900 1.0900 0.7500 0.4900 0.6700 0.0900 -
P/RPS 5.87 3.54 1.01 0.77 0.50 0.86 0.07 109.07%
  YoY % 65.82% 250.50% 31.17% 54.00% -41.86% 1,128.57% -
  Horiz. % 8,385.71% 5,057.14% 1,442.86% 1,100.00% 714.29% 1,228.57% 100.00%
P/EPS 63.69 25.12 9.90 8.57 4.37 6.01 0.50 124.15%
  YoY % 153.54% 153.74% 15.52% 96.11% -27.29% 1,102.00% -
  Horiz. % 12,738.00% 5,024.00% 1,980.00% 1,714.00% 874.00% 1,202.00% 100.00%
EY 1.57 3.98 10.10 11.67 22.90 16.64 199.78 -55.38%
  YoY % -60.55% -60.59% -13.45% -49.04% 37.62% -91.67% -
  Horiz. % 0.79% 1.99% 5.06% 5.84% 11.46% 8.33% 100.00%
DY 1.08 1.83 0.00 10.00 16.33 7.46 111.11 -53.77%
  YoY % -40.98% 0.00% 0.00% -38.76% 118.90% -93.29% -
  Horiz. % 0.97% 1.65% 0.00% 9.00% 14.70% 6.71% 100.00%
P/NAPS 3.43 2.18 0.54 0.44 0.33 0.52 0.04 109.85%
  YoY % 57.34% 303.70% 22.73% 33.33% -36.54% 1,200.00% -
  Horiz. % 8,575.00% 5,450.00% 1,350.00% 1,100.00% 825.00% 1,300.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 25/02/10 26/02/09 27/02/08 27/02/07 -
Price 1.8100 1.3300 1.0700 0.8500 0.5000 0.7000 0.1100 -
P/RPS 5.74 4.32 0.99 0.87 0.51 0.90 0.08 103.71%
  YoY % 32.87% 336.36% 13.79% 70.59% -43.33% 1,025.00% -
  Horiz. % 7,175.00% 5,400.00% 1,237.50% 1,087.50% 637.50% 1,125.00% 100.00%
P/EPS 62.31 30.65 9.72 9.71 4.46 6.28 0.61 116.06%
  YoY % 103.30% 215.33% 0.10% 117.71% -28.98% 929.51% -
  Horiz. % 10,214.75% 5,024.59% 1,593.44% 1,591.80% 731.15% 1,029.51% 100.00%
EY 1.60 3.26 10.29 10.29 22.44 15.93 163.45 -53.72%
  YoY % -50.92% -68.32% 0.00% -54.14% 40.87% -90.25% -
  Horiz. % 0.98% 1.99% 6.30% 6.30% 13.73% 9.75% 100.00%
DY 1.10 1.50 0.00 8.82 16.00 7.14 90.91 -52.05%
  YoY % -26.67% 0.00% 0.00% -44.88% 124.09% -92.15% -
  Horiz. % 1.21% 1.65% 0.00% 9.70% 17.60% 7.85% 100.00%
P/NAPS 3.35 2.66 0.53 0.50 0.34 0.54 0.05 101.40%
  YoY % 25.94% 401.89% 6.00% 47.06% -37.04% 980.00% -
  Horiz. % 6,700.00% 5,320.00% 1,060.00% 1,000.00% 680.00% 1,080.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

240  465  424  792 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.095+0.005 
 HIBISCS 0.45+0.02 
 VELESTO 0.16-0.005 
 ARMADA 0.1650.00 
 ALAM 0.0750.00 
 PERDANA 0.17-0.005 
 KNM 0.145+0.005 
 DAYANG 1.34-0.01 
 SERBADK-WA 0.250.00 
 MINETEC 0.17+0.015 

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

TOP ARTICLES

1. Dayang: Investment Banks buying aggressively - Koon Yew Yin Koon Yew Yin's Blog
2. Stocks on Radar - Genting Bhd (3182) AmInvest Research Reports
3. DUFU technology product used for Covid-19 detection? News1
4. Daily Technical Highlights – (JAKS, CARIMIN) Kenanga Research & Investment
5. Oil & Gas - Trump bump likely to be temporary AmInvest Research Reports
6. 大海啸来袭你靠自己?/拿督刘明 包公升堂●拿督刘明
7. [转贴] 现在可以买股吗? - RH Research Good Articles to Share
8. Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist Dow 15,000 very likely as coronavirus pandemic hits U.S. economy: strategist
Partners & Brokers