Highlights

[PADINI] YoY TTM Result on 2008-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 28-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     -9.50%    YoY -     32.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 558,561 522,949 477,059 383,306 317,173 286,102 244,111 14.79%
  YoY % 6.81% 9.62% 24.46% 20.85% 10.86% 17.20% -
  Horiz. % 228.81% 214.23% 195.43% 157.02% 129.93% 117.20% 100.00%
PBT 104,632 86,280 67,611 57,660 44,063 39,660 26,585 25.64%
  YoY % 21.27% 27.61% 17.26% 30.86% 11.10% 49.18% -
  Horiz. % 393.58% 324.54% 254.32% 216.89% 165.74% 149.18% 100.00%
Tax -29,337 -25,306 -18,077 -15,909 -12,620 -11,916 -7,706 24.95%
  YoY % -15.93% -39.99% -13.63% -26.06% -5.91% -54.63% -
  Horiz. % 380.70% 328.39% 234.58% 206.45% 163.77% 154.63% 100.00%
NP 75,295 60,974 49,534 41,751 31,443 27,744 18,879 25.92%
  YoY % 23.49% 23.10% 18.64% 32.78% 13.33% 46.96% -
  Horiz. % 398.83% 322.97% 262.38% 221.15% 166.55% 146.96% 100.00%
NP to SH 75,295 60,974 49,534 41,715 31,404 27,695 18,872 25.93%
  YoY % 23.49% 23.10% 18.74% 32.83% 13.39% 46.75% -
  Horiz. % 398.98% 323.09% 262.47% 221.04% 166.41% 146.75% 100.00%
Tax Rate 28.04 % 29.33 % 26.74 % 27.59 % 28.64 % 30.05 % 28.99 % -0.55%
  YoY % -4.40% 9.69% -3.08% -3.67% -4.69% 3.66% -
  Horiz. % 96.72% 101.17% 92.24% 95.17% 98.79% 103.66% 100.00%
Total Cost 483,266 461,975 427,525 341,555 285,730 258,358 225,232 13.56%
  YoY % 4.61% 8.06% 25.17% 19.54% 10.59% 14.71% -
  Horiz. % 214.56% 205.11% 189.82% 151.65% 126.86% 114.71% 100.00%
Net Worth 282,642 131,638 204,694 131,641 131,127 123,810 100,196 18.86%
  YoY % 114.71% -35.69% 55.49% 0.39% 5.91% 23.57% -
  Horiz. % 282.09% 131.38% 204.29% 131.38% 130.87% 123.57% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 26,292 3,949 28,983 13,164 13,051 12,606 9,336 18.82%
  YoY % 565.77% -86.37% 120.17% 0.86% 3.53% 35.02% -
  Horiz. % 281.60% 42.30% 310.42% 140.99% 139.79% 135.02% 100.00%
Div Payout % 34.92 % 6.48 % 58.51 % 31.56 % 41.56 % 45.52 % 49.47 % -5.64%
  YoY % 438.89% -88.92% 85.39% -24.06% -8.70% -7.98% -
  Horiz. % 70.59% 13.10% 118.27% 63.80% 84.01% 92.02% 100.00%
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 282,642 131,638 204,694 131,641 131,127 123,810 100,196 18.86%
  YoY % 114.71% -35.69% 55.49% 0.39% 5.91% 23.57% -
  Horiz. % 282.09% 131.38% 204.29% 131.38% 130.87% 123.57% 100.00%
NOSH 657,309 131,638 132,060 131,641 65,563 63,492 62,233 48.10%
  YoY % 399.33% -0.32% 0.32% 100.79% 3.26% 2.02% -
  Horiz. % 1,056.19% 211.52% 212.20% 211.53% 105.35% 102.02% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 13.48 % 11.66 % 10.38 % 10.89 % 9.91 % 9.70 % 7.73 % 9.71%
  YoY % 15.61% 12.33% -4.68% 9.89% 2.16% 25.49% -
  Horiz. % 174.39% 150.84% 134.28% 140.88% 128.20% 125.49% 100.00%
ROE 26.64 % 46.32 % 24.20 % 31.69 % 23.95 % 22.37 % 18.84 % 5.94%
  YoY % -42.49% 91.40% -23.64% 32.32% 7.06% 18.74% -
  Horiz. % 141.40% 245.86% 128.45% 168.21% 127.12% 118.74% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.98 397.26 361.24 291.17 483.76 450.61 392.25 -22.49%
  YoY % -78.61% 9.97% 24.06% -39.81% 7.36% 14.88% -
  Horiz. % 21.66% 101.28% 92.09% 74.23% 123.33% 114.88% 100.00%
EPS 11.46 46.32 37.51 31.69 47.90 43.62 30.32 -14.96%
  YoY % -75.26% 23.49% 18.37% -33.84% 9.81% 43.87% -
  Horiz. % 37.80% 152.77% 123.71% 104.52% 157.98% 143.87% 100.00%
DPS 4.00 3.00 22.00 10.00 19.91 20.00 15.00 -19.76%
  YoY % 33.33% -86.36% 120.00% -49.77% -0.45% 33.33% -
  Horiz. % 26.67% 20.00% 146.67% 66.67% 132.73% 133.33% 100.00%
NAPS 0.4300 1.0000 1.5500 1.0000 2.0000 1.9500 1.6100 -19.74%
  YoY % -57.00% -35.48% 55.00% -50.00% 2.56% 21.12% -
  Horiz. % 26.71% 62.11% 96.27% 62.11% 124.22% 121.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.90 79.49 72.51 58.26 48.21 43.49 37.10 14.79%
  YoY % 6.81% 9.63% 24.46% 20.85% 10.85% 17.22% -
  Horiz. % 228.84% 214.26% 195.44% 157.04% 129.95% 117.22% 100.00%
EPS 11.44 9.27 7.53 6.34 4.77 4.21 2.87 25.91%
  YoY % 23.41% 23.11% 18.77% 32.91% 13.30% 46.69% -
  Horiz. % 398.61% 323.00% 262.37% 220.91% 166.20% 146.69% 100.00%
DPS 4.00 0.60 4.41 2.00 1.98 1.92 1.42 18.83%
  YoY % 566.67% -86.39% 120.50% 1.01% 3.13% 35.21% -
  Horiz. % 281.69% 42.25% 310.56% 140.85% 139.44% 135.21% 100.00%
NAPS 0.4296 0.2001 0.3111 0.2001 0.1993 0.1882 0.1523 18.86%
  YoY % 114.69% -35.68% 55.47% 0.40% 5.90% 23.57% -
  Horiz. % 282.07% 131.39% 204.27% 131.39% 130.86% 123.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 1.0600 0.7600 0.4800 0.5700 0.0900 0.0000 0.0000 -
P/RPS 1.25 0.19 0.13 0.20 0.02 0.00 0.00 -
  YoY % 557.89% 46.15% -35.00% 900.00% 0.00% 0.00% -
  Horiz. % 6,250.00% 950.00% 650.00% 1,000.00% 100.00% - -
P/EPS 9.25 1.64 1.28 1.80 0.19 0.00 0.00 -
  YoY % 464.02% 28.13% -28.89% 847.37% 0.00% 0.00% -
  Horiz. % 4,868.42% 863.16% 673.68% 947.37% 100.00% - -
EY 10.81 60.95 78.14 55.59 532.21 0.00 0.00 -
  YoY % -82.26% -22.00% 40.56% -89.55% 0.00% 0.00% -
  Horiz. % 2.03% 11.45% 14.68% 10.45% 100.00% - -
DY 3.77 3.95 45.83 17.54 221.18 0.00 0.00 -
  YoY % -4.56% -91.38% 161.29% -92.07% 0.00% 0.00% -
  Horiz. % 1.70% 1.79% 20.72% 7.93% 100.00% - -
P/NAPS 2.47 0.76 0.31 0.57 0.05 0.00 0.00 -
  YoY % 225.00% 145.16% -45.61% 1,040.00% 0.00% 0.00% -
  Horiz. % 4,940.00% 1,520.00% 620.00% 1,140.00% 100.00% - -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 - - -
Price 0.8900 0.8200 0.5400 0.5000 0.4800 0.0000 0.0000 -
P/RPS 1.05 0.21 0.15 0.17 0.10 0.00 0.00 -
  YoY % 400.00% 40.00% -11.76% 70.00% 0.00% 0.00% -
  Horiz. % 1,050.00% 210.00% 150.00% 170.00% 100.00% - -
P/EPS 7.77 1.77 1.44 1.58 1.00 0.00 0.00 -
  YoY % 338.98% 22.92% -8.86% 58.00% 0.00% 0.00% -
  Horiz. % 777.00% 177.00% 144.00% 158.00% 100.00% - -
EY 12.87 56.49 69.46 63.38 99.79 0.00 0.00 -
  YoY % -77.22% -18.67% 9.59% -36.49% 0.00% 0.00% -
  Horiz. % 12.90% 56.61% 69.61% 63.51% 100.00% - -
DY 4.49 3.66 40.74 20.00 41.47 0.00 0.00 -
  YoY % 22.68% -91.02% 103.70% -51.77% 0.00% 0.00% -
  Horiz. % 10.83% 8.83% 98.24% 48.23% 100.00% - -
P/NAPS 2.07 0.82 0.35 0.50 0.24 0.00 0.00 -
  YoY % 152.44% 134.29% -30.00% 108.33% 0.00% 0.00% -
  Horiz. % 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

140  359  442  1269 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.44+0.01 
 ARMADA 0.1650.00 
 SAPNRG 0.095+0.005 
 VELESTO 0.1650.00 
 ALAM 0.0750.00 
 KNM 0.145+0.005 
 PERDANA 0.17-0.005 
 BORNOIL 0.025+0.005 
 SERBADK-WA 0.235-0.015 
 VC 0.050.00 

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