Highlights

[PADINI] YoY 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 -     -21.06%    YoY -     25.73%
Quarter Report


View:


Show?  YoY % Horiz. %

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 234,175 207,682 202,453 141,814 128,395 129,479 102,619 14.73%
  YoY % 12.76% 2.58% 42.76% 10.45% -0.84% 26.17% -
  Horiz. % 228.20% 202.38% 197.29% 138.19% 125.12% 126.17% 100.00%
PBT 39,236 27,166 38,868 20,264 16,612 20,881 19,949 11.92%
  YoY % 44.43% -30.11% 91.81% 21.98% -20.44% 4.67% -
  Horiz. % 196.68% 136.18% 194.84% 101.58% 83.27% 104.67% 100.00%
Tax -10,836 -8,030 -10,317 -5,780 -5,092 -6,113 -5,263 12.78%
  YoY % -34.94% 22.17% -78.49% -13.51% 16.70% -16.15% -
  Horiz. % 205.89% 152.57% 196.03% 109.82% 96.75% 116.15% 100.00%
NP 28,400 19,136 28,551 14,484 11,520 14,768 14,686 11.61%
  YoY % 48.41% -32.98% 97.12% 25.73% -21.99% 0.56% -
  Horiz. % 193.38% 130.30% 194.41% 98.62% 78.44% 100.56% 100.00%
NP to SH 28,400 19,136 28,551 14,484 11,520 14,768 14,673 11.62%
  YoY % 48.41% -32.98% 97.12% 25.73% -21.99% 0.65% -
  Horiz. % 193.55% 130.42% 194.58% 98.71% 78.51% 100.65% 100.00%
Tax Rate 27.62 % 29.56 % 26.54 % 28.52 % 30.65 % 29.28 % 26.38 % 0.77%
  YoY % -6.56% 11.38% -6.94% -6.95% 4.68% 10.99% -
  Horiz. % 104.70% 112.05% 100.61% 108.11% 116.19% 110.99% 100.00%
Total Cost 205,775 188,546 173,902 127,330 116,875 114,711 87,933 15.21%
  YoY % 9.14% 8.42% 36.58% 8.95% 1.89% 30.45% -
  Horiz. % 234.01% 214.42% 197.77% 144.80% 132.91% 130.45% 100.00%
Net Worth 388,166 355,757 328,954 265,737 225,133 194,800 169,759 14.76%
  YoY % 9.11% 8.15% 23.79% 18.04% 15.57% 14.75% -
  Horiz. % 228.66% 209.57% 193.78% 156.54% 132.62% 114.75% 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 26,316 13,176 13,158 - 9,874 10,529 6,579 25.96%
  YoY % 99.73% 0.14% 0.00% 0.00% -6.23% 60.03% -
  Horiz. % 399.96% 200.25% 199.98% 0.00% 150.07% 160.03% 100.00%
Div Payout % 92.66 % 68.86 % 46.09 % - % 85.71 % 71.30 % 44.84 % 12.85%
  YoY % 34.56% 49.40% 0.00% 0.00% 20.21% 59.01% -
  Horiz. % 206.65% 153.57% 102.79% 0.00% 191.15% 159.01% 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 388,166 355,757 328,954 265,737 225,133 194,800 169,759 14.76%
  YoY % 9.11% 8.15% 23.79% 18.04% 15.57% 14.75% -
  Horiz. % 228.66% 209.57% 193.78% 156.54% 132.62% 114.75% 100.00%
NOSH 657,909 658,809 657,909 131,553 131,657 131,622 131,596 30.73%
  YoY % -0.14% 0.14% 400.11% -0.08% 0.03% 0.02% -
  Horiz. % 499.94% 500.63% 499.94% 99.97% 100.05% 100.02% 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 12.13 % 9.21 % 14.10 % 10.21 % 8.97 % 11.41 % 14.31 % -2.71%
  YoY % 31.70% -34.68% 38.10% 13.82% -21.38% -20.27% -
  Horiz. % 84.77% 64.36% 98.53% 71.35% 62.68% 79.73% 100.00%
ROE 7.32 % 5.38 % 8.68 % 5.45 % 5.12 % 7.58 % 8.64 % -2.72%
  YoY % 36.06% -38.02% 59.27% 6.45% -32.45% -12.27% -
  Horiz. % 84.72% 62.27% 100.46% 63.08% 59.26% 87.73% 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 35.59 31.52 30.77 107.80 97.52 98.37 77.98 -12.24%
  YoY % 12.91% 2.44% -71.46% 10.54% -0.86% 26.15% -
  Horiz. % 45.64% 40.42% 39.46% 138.24% 125.06% 126.15% 100.00%
EPS 4.32 2.91 4.34 11.01 8.75 11.22 11.15 -14.61%
  YoY % 48.45% -32.95% -60.58% 25.83% -22.01% 0.63% -
  Horiz. % 38.74% 26.10% 38.92% 98.74% 78.48% 100.63% 100.00%
DPS 4.00 2.00 2.00 0.00 7.50 8.00 5.00 -3.65%
  YoY % 100.00% 0.00% 0.00% 0.00% -6.25% 60.00% -
  Horiz. % 80.00% 40.00% 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 35.59 31.57 30.77 21.56 19.52 19.68 15.60 14.72%
  YoY % 12.73% 2.60% 42.72% 10.45% -0.81% 26.15% -
  Horiz. % 228.14% 202.37% 197.24% 138.21% 125.13% 126.15% 100.00%
EPS 4.32 2.91 4.34 2.20 1.75 2.24 2.23 11.64%
  YoY % 48.45% -32.95% 97.27% 25.71% -21.88% 0.45% -
  Horiz. % 193.72% 130.49% 194.62% 98.65% 78.48% 100.45% 100.00%
DPS 4.00 2.00 2.00 0.00 1.50 1.60 1.00 25.97%
  YoY % 100.00% 0.00% 0.00% 0.00% -6.25% 60.00% -
  Horiz. % 400.00% 200.00% 200.00% 0.00% 150.00% 160.00% 100.00%
NAPS 0.5900 0.5407 0.5000 0.4039 0.3422 0.2961 0.2580 14.77%
  YoY % 9.12% 8.14% 23.79% 18.03% 15.57% 14.77% -
  Horiz. % 228.68% 209.57% 193.80% 156.55% 132.64% 114.77% 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 5.09 5.87 3.54 1.01 0.77 0.50 0.86 34.46%
  YoY % -13.29% 65.82% 250.50% 31.17% 54.00% -41.86% -
  Horiz. % 591.86% 682.56% 411.63% 117.44% 89.53% 58.14% 100.00%
P/EPS 41.93 63.69 25.12 9.90 8.57 4.37 6.01 38.19%
  YoY % -34.17% 153.54% 153.74% 15.52% 96.11% -27.29% -
  Horiz. % 697.67% 1,059.73% 417.97% 164.73% 142.60% 72.71% 100.00%
EY 2.38 1.57 3.98 10.10 11.67 22.90 16.64 -27.66%
  YoY % 51.59% -60.55% -60.59% -13.45% -49.04% 37.62% -
  Horiz. % 14.30% 9.44% 23.92% 60.70% 70.13% 137.62% 100.00%
DY 2.21 1.08 1.83 0.00 10.00 16.33 7.46 -18.34%
  YoY % 104.63% -40.98% 0.00% 0.00% -38.76% 118.90% -
  Horiz. % 29.62% 14.48% 24.53% 0.00% 134.05% 218.90% 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 4.66 5.74 4.32 0.99 0.87 0.51 0.90 31.50%
  YoY % -18.82% 32.87% 336.36% 13.79% 70.59% -43.33% -
  Horiz. % 517.78% 637.78% 480.00% 110.00% 96.67% 56.67% 100.00%
P/EPS 38.46 62.31 30.65 9.72 9.71 4.46 6.28 35.22%
  YoY % -38.28% 103.30% 215.33% 0.10% 117.71% -28.98% -
  Horiz. % 612.42% 992.20% 488.06% 154.78% 154.62% 71.02% 100.00%
EY 2.60 1.60 3.26 10.29 10.29 22.44 15.93 -26.05%
  YoY % 62.50% -50.92% -68.32% 0.00% -54.14% 40.87% -
  Horiz. % 16.32% 10.04% 20.46% 64.60% 64.60% 140.87% 100.00%
DY 2.41 1.10 1.50 0.00 8.82 16.00 7.14 -16.54%
  YoY % 119.09% -26.67% 0.00% 0.00% -44.88% 124.09% -
  Horiz. % 33.75% 15.41% 21.01% 0.00% 123.53% 224.09% 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
 
 

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
Partners & Brokers