Highlights

[PADINI] YoY TTM Result on 2009-06-30 [#4]

Stock [PADINI]: PADINI HOLDINGS BHD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     8.67%    YoY -     18.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 726,112 558,561 522,949 477,059 383,306 317,173 286,102 16.78%
  YoY % 30.00% 6.81% 9.62% 24.46% 20.85% 10.86% -
  Horiz. % 253.79% 195.23% 182.78% 166.74% 133.98% 110.86% 100.00%
PBT 129,689 104,632 86,280 67,611 57,660 44,063 39,660 21.81%
  YoY % 23.95% 21.27% 27.61% 17.26% 30.86% 11.10% -
  Horiz. % 327.00% 263.82% 217.55% 170.48% 145.39% 111.10% 100.00%
Tax -34,408 -29,337 -25,306 -18,077 -15,909 -12,620 -11,916 19.31%
  YoY % -17.29% -15.93% -39.99% -13.63% -26.06% -5.91% -
  Horiz. % 288.75% 246.20% 212.37% 151.70% 133.51% 105.91% 100.00%
NP 95,281 75,295 60,974 49,534 41,751 31,443 27,744 22.81%
  YoY % 26.54% 23.49% 23.10% 18.64% 32.78% 13.33% -
  Horiz. % 343.43% 271.39% 219.77% 178.54% 150.49% 113.33% 100.00%
NP to SH 95,281 75,295 60,974 49,534 41,715 31,404 27,695 22.84%
  YoY % 26.54% 23.49% 23.10% 18.74% 32.83% 13.39% -
  Horiz. % 344.04% 271.87% 220.16% 178.86% 150.62% 113.39% 100.00%
Tax Rate 26.53 % 28.04 % 29.33 % 26.74 % 27.59 % 28.64 % 30.05 % -2.05%
  YoY % -5.39% -4.40% 9.69% -3.08% -3.67% -4.69% -
  Horiz. % 88.29% 93.31% 97.60% 88.99% 91.81% 95.31% 100.00%
Total Cost 630,831 483,266 461,975 427,525 341,555 285,730 258,358 16.03%
  YoY % 30.53% 4.61% 8.06% 25.17% 19.54% 10.59% -
  Horiz. % 244.17% 187.05% 178.81% 165.48% 132.20% 110.59% 100.00%
Net Worth 342,337 282,642 131,638 204,694 131,641 131,127 123,810 18.45%
  YoY % 21.12% 114.71% -35.69% 55.49% 0.39% 5.91% -
  Horiz. % 276.50% 228.29% 106.32% 165.33% 106.32% 105.91% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 39,487 26,292 3,949 28,983 13,164 13,051 12,606 20.94%
  YoY % 50.19% 565.77% -86.37% 120.17% 0.86% 3.53% -
  Horiz. % 313.24% 208.57% 31.33% 229.91% 104.43% 103.53% 100.00%
Div Payout % 41.44 % 34.92 % 6.48 % 58.51 % 31.56 % 41.56 % 45.52 % -1.55%
  YoY % 18.67% 438.89% -88.92% 85.39% -24.06% -8.70% -
  Horiz. % 91.04% 76.71% 14.24% 128.54% 69.33% 91.30% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 342,337 282,642 131,638 204,694 131,641 131,127 123,810 18.45%
  YoY % 21.12% 114.71% -35.69% 55.49% 0.39% 5.91% -
  Horiz. % 276.50% 228.29% 106.32% 165.33% 106.32% 105.91% 100.00%
NOSH 658,340 657,309 131,638 132,060 131,641 65,563 63,492 47.62%
  YoY % 0.16% 399.33% -0.32% 0.32% 100.79% 3.26% -
  Horiz. % 1,036.88% 1,035.25% 207.33% 207.99% 207.33% 103.26% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.12 % 13.48 % 11.66 % 10.38 % 10.89 % 9.91 % 9.70 % 5.16%
  YoY % -2.67% 15.61% 12.33% -4.68% 9.89% 2.16% -
  Horiz. % 135.26% 138.97% 120.21% 107.01% 112.27% 102.16% 100.00%
ROE 27.83 % 26.64 % 46.32 % 24.20 % 31.69 % 23.95 % 22.37 % 3.70%
  YoY % 4.47% -42.49% 91.40% -23.64% 32.32% 7.06% -
  Horiz. % 124.41% 119.09% 207.06% 108.18% 141.66% 107.06% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 110.29 84.98 397.26 361.24 291.17 483.76 450.61 -20.89%
  YoY % 29.78% -78.61% 9.97% 24.06% -39.81% 7.36% -
  Horiz. % 24.48% 18.86% 88.16% 80.17% 64.62% 107.36% 100.00%
EPS 14.47 11.46 46.32 37.51 31.69 47.90 43.62 -16.78%
  YoY % 26.27% -75.26% 23.49% 18.37% -33.84% 9.81% -
  Horiz. % 33.17% 26.27% 106.19% 85.99% 72.65% 109.81% 100.00%
DPS 6.00 4.00 3.00 22.00 10.00 19.91 20.00 -18.17%
  YoY % 50.00% 33.33% -86.36% 120.00% -49.77% -0.45% -
  Horiz. % 30.00% 20.00% 15.00% 110.00% 50.00% 99.55% 100.00%
NAPS 0.5200 0.4300 1.0000 1.5500 1.0000 2.0000 1.9500 -19.76%
  YoY % 20.93% -57.00% -35.48% 55.00% -50.00% 2.56% -
  Horiz. % 26.67% 22.05% 51.28% 79.49% 51.28% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 110.37 84.90 79.49 72.51 58.26 48.21 43.49 16.77%
  YoY % 30.00% 6.81% 9.63% 24.46% 20.85% 10.85% -
  Horiz. % 253.78% 195.22% 182.78% 166.73% 133.96% 110.85% 100.00%
EPS 14.48 11.44 9.27 7.53 6.34 4.77 4.21 22.84%
  YoY % 26.57% 23.41% 23.11% 18.77% 32.91% 13.30% -
  Horiz. % 343.94% 271.73% 220.19% 178.86% 150.59% 113.30% 100.00%
DPS 6.00 4.00 0.60 4.41 2.00 1.98 1.92 20.89%
  YoY % 50.00% 566.67% -86.39% 120.50% 1.01% 3.13% -
  Horiz. % 312.50% 208.33% 31.25% 229.69% 104.17% 103.12% 100.00%
NAPS 0.5203 0.4296 0.2001 0.3111 0.2001 0.1993 0.1882 18.45%
  YoY % 21.11% 114.69% -35.68% 55.47% 0.40% 5.90% -
  Horiz. % 276.46% 228.27% 106.32% 165.30% 106.32% 105.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - -
Price 1.8400 1.0600 0.7600 0.4800 0.5700 0.0900 0.0000 -
P/RPS 1.67 1.25 0.19 0.13 0.20 0.02 0.00 -
  YoY % 33.60% 557.89% 46.15% -35.00% 900.00% 0.00% -
  Horiz. % 8,350.00% 6,250.00% 950.00% 650.00% 1,000.00% 100.00% -
P/EPS 12.71 9.25 1.64 1.28 1.80 0.19 0.00 -
  YoY % 37.41% 464.02% 28.13% -28.89% 847.37% 0.00% -
  Horiz. % 6,689.47% 4,868.42% 863.16% 673.68% 947.37% 100.00% -
EY 7.87 10.81 60.95 78.14 55.59 532.21 0.00 -
  YoY % -27.20% -82.26% -22.00% 40.56% -89.55% 0.00% -
  Horiz. % 1.48% 2.03% 11.45% 14.68% 10.45% 100.00% -
DY 3.26 3.77 3.95 45.83 17.54 221.18 0.00 -
  YoY % -13.53% -4.56% -91.38% 161.29% -92.07% 0.00% -
  Horiz. % 1.47% 1.70% 1.79% 20.72% 7.93% 100.00% -
P/NAPS 3.54 2.47 0.76 0.31 0.57 0.05 0.00 -
  YoY % 43.32% 225.00% 145.16% -45.61% 1,040.00% 0.00% -
  Horiz. % 7,080.00% 4,940.00% 1,520.00% 620.00% 1,140.00% 100.00% -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 27/08/09 28/08/08 30/08/07 - -
Price 2.3300 0.8900 0.8200 0.5400 0.5000 0.4800 0.0000 -
P/RPS 2.11 1.05 0.21 0.15 0.17 0.10 0.00 -
  YoY % 100.95% 400.00% 40.00% -11.76% 70.00% 0.00% -
  Horiz. % 2,110.00% 1,050.00% 210.00% 150.00% 170.00% 100.00% -
P/EPS 16.10 7.77 1.77 1.44 1.58 1.00 0.00 -
  YoY % 107.21% 338.98% 22.92% -8.86% 58.00% 0.00% -
  Horiz. % 1,610.00% 777.00% 177.00% 144.00% 158.00% 100.00% -
EY 6.21 12.87 56.49 69.46 63.38 99.79 0.00 -
  YoY % -51.75% -77.22% -18.67% 9.59% -36.49% 0.00% -
  Horiz. % 6.22% 12.90% 56.61% 69.61% 63.51% 100.00% -
DY 2.58 4.49 3.66 40.74 20.00 41.47 0.00 -
  YoY % -42.54% 22.68% -91.02% 103.70% -51.77% 0.00% -
  Horiz. % 6.22% 10.83% 8.83% 98.24% 48.23% 100.00% -
P/NAPS 4.48 2.07 0.82 0.35 0.50 0.24 0.00 -
  YoY % 116.43% 152.44% 134.29% -30.00% 108.33% 0.00% -
  Horiz. % 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
 
 

134  424  417  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.425-0.005 
 SAPNRG 0.095+0.005 
 ARMADA 0.155-0.01 
 VELESTO 0.155-0.01 
 ALAM 0.07-0.005 
 KNM 0.140.00 
 PERDANA 0.16-0.015 
 SERBADK-WA 0.235-0.015 
 DAYANG 1.33-0.02 
 AIRASIA 0.825+0.02 

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. AS EXPECTED, THIS STOCK HAS SKYROCKETED IN 2 DAYS NOW AFTER MY CALL! Fat profit stock
2. I WILL HAVE THE LAST LAUGH TODAY AS THIS STOCK COULD LIMIT UP! Fat profit stock
3. RECESSION COMING: TOP 10 REASON TO BUY NFCP FIBERISATION SHARES, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Dayang's CPOC Contract Seen Providing Greater Earnings Visibility - Koon Yew Yin Koon Yew Yin's Blog
5. Oil & Gas - Challenging Volatile Times Kenanga Research & Investment
6. Technical Buy: HIBISCS (5199) PublicInvest Research
7. 送很多人免费套房的公司 – SPRNRG(5218) VITA Analysis
8. VSTEC (5162) Reposting ECS ICT - Part of the ECommerce Future in Malaysia (For Companies. For Households. For Teens & Children)Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers